BNBCalc.com Investment Analysis Report of 2894 Lower Walkers Creek Rd, Goodlettsville, TN 37072, USA

3 bed • 3 bath • 8 guests • $1,595,000

BNB

Calc

Return Metrics

-6.88% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.88%

Cap Rate

5.12%

Return on Investment

10.02%

Annual Revenue

$109,683

AirDNA projects $390/night at 77% occupancy ($109,682).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,328

Annual Expenses

$27,939

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,614

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$914

Management & Platform Fees

$274

Platform Fee (i.e. Airbnb)

$274

Property Manager Fee

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$75,700

Deductible property tax

$15,790

Est. Depreciation Value

$740,200

Profit on this property

$81,744

Your total deduction

$749,947

So, your new taxable income is your previous income minus your total deduction ($150,000 - $749,947)

-$599,947

Your old tax bill

$45,000

Your new tax bill

-$179,984

Estimated tax savings

$224,984

2894 Lower Walkers Creek Rd Goodlettsville, Tennessee, 37072-9172

3 bed • 3 bath • 8 guests • $1,595,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$109,683

Profit (Cash Flow)

-$25,848

Cap Rate

5.1%

Annual Revenue

$109,683

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

Revenue Appreciation

Cash on Cash Return

-6.88%

Cap Rate

5.12%

Return on Investment

10.02%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$75,700

Deductible property tax

$15,790

Your total deduction

$245,835

Your adjusted annual income

$150,000 - $245,835 = -$95,835

Taxes on -$95,835 (30%)

-$28,750

Your old tax bill

$45,000

Your new tax bill

-$28,750

Estimated tax savings

$73,750

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 recomend LearnLikeACPA.com