BNBCalc.com Investment Analysis Report of 305 Edith Ave, Nashville, TN 37207, USA

3 bed • 2 bath • 6 guests • $399,000

BNB

Calc

Return Metrics

52.58% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

52.58%

Cap Rate

12.61%

Return on Investment

88.64%

Annual Revenue

$73,834

AirDNA projects $311/night at 65% occupancy ($73,834).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,960

Annual Expenses

$23,518

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,315

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$615

Management & Platform Fees

$185

Platform Fee (i.e. Airbnb)

$185

Property Manager Fee

$0

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

$18,266

Deductible property tax

$998

Est. Depreciation Value

$189,205

Profit on this property

$50,316

Your total deduction

$158,153

So, your new taxable income is your previous income minus your total deduction ($150,000 - $158,153)

-$8,153

Your old tax bill

$45,000

Your new tax bill

-$2,446

Estimated tax savings

$47,446

305 Edith Ave

Nashville, Tennessee, 37207-5115

3 bed • 2 bath • 6 guests • $399,000

Annual Revenue

$73,834

Profit (Cash Flow)

$25,452

Cap Rate

12.6%

Annual Revenue

$73,834

AirDNA projects $311/night at 65% occupancy ($73,834)

Occupancy Rate

Avg Daily Rate

Return Metrics

52.58% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

52.58%

Cap Rate

12.61%

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 estimated deduction will be...

Deductible mortgage interest

$18,266

Deductible property tax

$998

Your total deduction

$29,219

Your adjusted annual income

$150,000 - $29,219 = $120,781

Taxes on $120,781 (30%)

$36,234

Your old tax bill

$45,000

Your new tax bill

$36,234

Estimated tax savings

$8,766

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