3771 Graceland Dr Memphis, Tennessee, 38116-5250
3 bed • 2 bath • 8 guests • $160,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$66,474
Profit (Cash Flow)
$33,365
Cap Rate
27.6%
Annual Revenue
AirDNA projects $260/night at 70% occupancy ($66,474)
Occupancy Rate
Avg Daily Rate
Return Metrics
73.65% 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
73.65%
Cap Rate
27.59%
Tax Calculator (USA)
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
$7,594
Deductible property tax
$1,584
Your total deduction
-$9,829
Your adjusted annual income
$150,000 - -$9,829 = $159,829
Taxes on $159,829 (30%)
$47,949
Your old tax bill
$45,000
Your new tax bill
$47,949
Estimated tax savings
-$2,949
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