3771 Graceland Dr
Memphis, Tennessee, 38116-5250
3 bed • 2 bath • 8 guests • $160,000
Annual Revenue
$66,474
Profit (Cash Flow)
$33,364
Cash on Cash Return
73.7%
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
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
$7,593
Deductible property tax
$1,583
Your total deduction
-$6,020
Your adjusted annual income
$150,000 - -$6,020 = $156,020
Taxes on $156,020 (30%)
$46,806
Your old tax bill
$45,000
Your new tax bill
$46,806
Estimated tax savings
-$1,806
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