BNBCalc.com Investment Analysis Report of 4128 Given Ave, Memphis, TN 38122, USA

2 bed • 1 bath • 4 guests • $288,000

BNB

Calc

Return Metrics

2.42% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

2.42%

Cap Rate

7.12%

Return on Investment

154.97%

Annual Revenue

$28,014

AirDNA projects $118/night at 61% occupancy ($26,290).

Revenue Percentile

Operating Expenses

Monthly Expenses

$625

Annual Expenses

$7,500

Utilities

$405

Internet + TV

$120

Water/Sewer

$55

Garbage

$25

Electric

$100

Gas

$55

Other

$50

Maintenance

$150

Property Insurance

$150

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$0

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$70

Platform Fee (i.e. Airbnb)

$70

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

$13,142

Deductible property tax

$2,534

Est. Depreciation Value

$132,642

Profit on this property

$20,514

Your total deduction

$127,805

So, your new taxable income is your previous income minus your total deduction ($150,000 - $127,805)

$22,195

Your old tax bill

$45,000

Your new tax bill

$6,658

Estimated tax savings

$38,342

4128 Given Ave Memphis, Tennessee, 38122-2405

2 bed • 1 bath • 4 guests • $288,000

Annual Revenue

$28,014

Profit (Cash Flow)

$210

Cap Rate

7.1%

Annual Revenue

$28,014

AirDNA projects $118/night at 61% occupancy ($26,290)

Occupancy Rate

Avg Daily Rate

Return Metrics

2.42% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.42%

Cap Rate

7.12%

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

$13,142

Deductible property tax

$2,534

Your total deduction

$37,488

Your adjusted annual income

$150,000 - $37,488 = $112,512

Taxes on $112,512 (30%)

$33,753

Your old tax bill

$45,000

Your new tax bill

$33,753

Estimated tax savings

$11,247

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