BNBCalc.com Investment Analysis Report of 4081 Waynoka Ave, Memphis, TN 38117, USA

4 bed • 2 bath • 12 guests • $425,000

BNB

Calc

Return Metrics

54.24% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

54.24%

Cap Rate

20.56%

Return on Investment

69.87%

Annual Revenue

$116,170

AirDNA projects $558/night at 57% occupancy ($116,169).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,399

Annual Expenses

$28,782

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,668

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$968

Management & Platform Fees

$290

Platform Fee (i.e. Airbnb)

$290

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

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

Est. Depreciation Value

$202,460

Profit on this property

$87,387

Your total deduction

$139,451

So, your new taxable income is your previous income minus your total deduction ($150,000 - $139,451)

$10,549

Your old tax bill

$45,000

Your new tax bill

$3,165

Estimated tax savings

$41,835

4081 Waynoka Ave Memphis, Tennessee, 38117-2233

4 bed • 2 bath • 12 guests • $425,000

Annual Revenue

$116,170

Profit (Cash Flow)

$58,719

Cap Rate

20.6%

Annual Revenue

$116,170

AirDNA projects $558/night at 57% occupancy ($116,170)

Occupancy Rate

Avg Daily Rate

Return Metrics

54.24% 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

54.24%

Cap Rate

20.56%

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 estimated deduction will be...

Deductible mortgage interest

$20,171

Deductible property tax

$4,208

Your total deduction

$1,467

Your adjusted annual income

$150,000 - $1,467 = $148,533

Taxes on $148,533 (30%)

$44,560

Your old tax bill

$45,000

Your new tax bill

$44,560

Estimated tax savings

$440

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