284 Alexander St
Memphis, Tennessee, 38111-4508
4 bed • 2 bath • 10 guests • $340,000
Annual Revenue
$74,948
Profit (Cash Flow)
$28,592
Cash on Cash Return
32.2%
Annual Revenue
AirDNA projects $285/night at 72% occupancy ($74,948).
Occupancy Rate
Avg Daily Rate
Return Metrics
32.23% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
5.3%
Revenue Appreciation
0%
Cash on Cash Return
32.23%
Cap Rate
15.15%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$16,136
Deductible property tax
$3,365
Your total deduction
$24,665
Your adjusted annual income
$150,000 - $24,665 = $125,334
Taxes on $125,334 (30%)
$37,600
Your old tax bill
$45,000
Your new tax bill
$37,600
Estimated tax savings
$7,399
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com