41 Maude St
Chattanooga, Tennessee, 37403-1516
2 bed • 1 bath • 4 guests • $155,000
Annual Revenue
$44,048
Profit (Cash Flow)
$14,742
Cash on Cash Return
55.8%
Annual Revenue
AirDNA projects $171/night at 58% occupancy ($36,224).
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
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
$4,422
Deductible property tax
$1,705
Your total deduction
$8,505
Your adjusted annual income
$150,000 - $8,505 = $141,494
Taxes on $141,494 (30%)
$42,448
Your old tax bill
$45,000
Your new tax bill
$42,448
Estimated tax savings
$2,551
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