2894 Lower Walkers Creek Rd
Goodlettsville, Tennessee, 37072-9172
3 bed • 3 bath • 8 guests • $1,595,000
Annual Revenue
$109,682
Profit (Cash Flow)
-$25,847
Cash on Cash Return
-6.9%
Annual Revenue
AirDNA projects $390/night at 77% occupancy ($109,682).
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.88% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.88%
Cap Rate
5.12%
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
$75,700
Deductible property tax
$15,790
Your total deduction
$249,754
Your adjusted annual income
$150,000 - $249,754 = -$99,754
Taxes on -$99,754 (30%)
-$29,926
Your old tax bill
$45,000
Your new tax bill
-$29,926
Estimated tax savings
$74,926
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