BNBCalc Short Term Rental Investment Analysis 314 S Kelly St, Chattanooga, TN 37404, USA

4 bed • 3 bath • 10 guests • $425,000

BNB

Calc

Annual Revenue

$37,985

Profit (Cash Flow)

-$8,702

Cap Rate

4.7%

Annual Revenue

$37,985

Revenue data could not be found for this address

BNB Calc projects a 52% occupancy rate, $200 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-8.02% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$8,701	-$17,403	-$26,105	-$34,807	-$43,509	-$87,018	-$261,056
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,175	$8,607	$13,314	$18,310	$23,615	$55,468	$340,000
Down Payment	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000
Property Appreciation	$12,750	$25,882	$39,408	$53,341	$67,691	$146,164	$606,586
Total Return	$93,223	$102,086	$111,617	$121,844	$132,797	$199,614	$770,530

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.02%

Cap Rate

4.69%

Return on Investment

7.57%

314 S Kelly St Chattanooga, Tennessee, 37404

4 bed • 3 bath • 10 guests

Purchase Price

Est. $2,038/mo

Inquire about this property

Contact Agent

Chattanooga

Guide

Zoning

Guide

Laws

$37,985

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$8,702

Profit

Revenue

$37,985

Operating Expenses

$18,018

Operating Income

$19,967

Mortgage & Taxes

$28,669

Profit (Cash Flow)

-$8,702

$108,500

Cash Investment

Down Payment

$85,000

Renos & Furnishing

$10,750

Closing Costs

$12,750

Total

$108,500

DSCR Ratio

Weak

0.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.02%

Cap Rate

4.69%

Return on Investment

7.57%

STR 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

$20,171

Deductible property tax

$4,208

Your total deduction

$52,289

Your adjusted annual income

$150,000 - $52,289 = $97,711

Taxes on $97,711 (30%)

$29,313

Your old tax bill

$45,000

Your new tax bill

$29,313

Estimated tax savings

$15,687

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com