BNBCalc Short Term Rental Investment Analysis 3384 Sweeney Hollow Rd, Franklin, TN 37064, USA

3 bed • 2 bath • 8 guests • $500,000

BNB

Calc

Annual Revenue

$81,490

Profit (Cash Flow)

$24,088

Cap Rate

11.6%

Annual Revenue

$81,490

AirDNA projects $333/night at 67% occupancy ($81,489).

BNB Calc projects a 67% occupancy rate, $333 rate per night.

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

Return Metrics

19.5% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$24,087	$48,175	$72,262	$96,350	$120,437	$240,875	$722,625
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$539,087	$578,625	$618,626	$659,104	$700,074	$912,833	$1,936,256

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.5%

Cap Rate

11.56%

Return on Investment

35.62%

3384 Sweeney Hollow Rd Franklin, Tennessee, 37064

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

Franklin

Zoning

Laws

$81,490

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$24,088

Profit

Revenue

$81,490

Operating Expenses

$23,674

Operating Income

$57,816

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$24,088

$123,500

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$8,500

Closing Costs

$15,000

Total

$123,500

DSCR Ratio

Strong

1.71

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.5%

Cap Rate

11.56%

Return on Investment

35.62%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$26,620

Your adjusted annual income

$150,000 - $26,620 = $123,380

Taxes on $123,380 (30%)

$37,014

Your old tax bill

$45,000

Your new tax bill

$37,014

Estimated tax savings

$7,986

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