BNBCalc Short Term Rental Investment Analysis 3626 Dawnridge Cove, Memphis, TN 38135, USA

2 bed • 2 bath • 3 guests • $170,500

BNB

Calc

Report by:

glzeine@gmail.com

Annual Revenue

$33,427

Profit (Cash Flow)

$4,500

Cap Rate

9.4%

Annual Revenue

$33,427

AirDNA projects $143/night at 64% occupancy ($33,427).

BNB Calc projects a 64% occupancy rate, $143 rate per night.

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

Return Metrics

9.84% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,500	$9,000	$13,500	$18,000	$22,501	$45,002	$135,006
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,675	$3,453	$5,341	$7,345	$9,473	$22,252	$136,400
Down Payment	$34,100	$34,100	$34,100	$34,100	$34,100	$34,100	$34,100
Property Appreciation	$5,115	$10,383	$15,809	$21,399	$27,156	$58,637	$243,348
Total Return	$45,390	$56,937	$68,751	$80,845	$93,231	$159,992	$548,854

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.84%

Cap Rate

9.38%

Return on Investment

24.69%

3626 Dawnridge Cove Memphis, Tennessee, 38135-3115

2 bed • 2 bath • 3 guests

Purchase Price

Est. $818/mo

Inquire about this property

Contact Agent

Memphis

Guide

Zoning

Market

Guide

Laws

Market Data

$33,427

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,500

Profit

Revenue

$33,427

Operating Expenses

$17,426

Operating Income

$16,002

Mortgage & Taxes

$11,501

Profit (Cash Flow)

$4,500

$45,715

Cash Investment

Down Payment

$34,100

Renos & Furnishing

$6,500

Closing Costs

$5,115

Total

$45,715

DSCR Ratio

Strong

1.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.84%

Cap Rate

9.38%

Return on Investment

24.69%

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

$8,092

Deductible property tax

$1,688

Your total deduction

$13,288

Your adjusted annual income

$150,000 - $13,288 = $136,712

Taxes on $136,712 (30%)

$41,014

Your old tax bill

$45,000

Your new tax bill

$41,014

Estimated tax savings

$3,986

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