BNBCalc.com Investment Analysis Report of 41 Maude St, Chattanooga, TN 37403, USA

2 bed • 1 bath • 4 guests • $155,000

BNB

Calc

Return Metrics

55.84% 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

55.84%

Cap Rate

15.74%

Return on Investment

84.07%

Annual Revenue

$44,048

AirDNA projects $171/night at 58% occupancy ($36,224).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,637

Annual Expenses

$19,646

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,067

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$367

Management & Platform Fees

$110

Platform Fee (i.e. Airbnb)

$110

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

$4,423

Deductible property tax

$1,705

Est. Depreciation Value

$75,387

Profit on this property

$24,402

Your total deduction

$57,113

So, your new taxable income is your previous income minus your total deduction ($150,000 - $57,113)

$92,887

Your old tax bill

$45,000

Your new tax bill

$27,866

Estimated tax savings

$17,134

41 Maude St

Chattanooga, Tennessee, 37403-1516

2 bed • 1 bath • 4 guests • $155,000

Annual Revenue

$44,048

Profit (Cash Flow)

$14,742

Cap Rate

15.7%

Annual Revenue

$44,048

AirDNA projects $171/night at 58% occupancy ($36,225)

Occupancy Rate

Avg Daily Rate

Return Metrics

55.84% 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

55.84%

Cap Rate

15.74%

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

$4,423

Deductible property tax

$1,705

Your total deduction

$5,705

Your adjusted annual income

$150,000 - $5,705 = $144,295

Taxes on $144,295 (30%)

$43,288

Your old tax bill

$45,000

Your new tax bill

$43,288

Estimated tax savings

$1,712

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