425 Garland St
Memphis, Tennessee, 38104-7026
3 bed • 3 bath • 9 guests • $300,000
Annual Revenue
$50,381
Profit (Cash Flow)
$9,920
Cash on Cash Return
12.8%
Annual Revenue
AirDNA projects $242/night at 57% occupancy ($50,381).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.75% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.75%
Cap Rate
10.05%
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
$14,238
Deductible property tax
$2,969
Your total deduction
$36,745
Your adjusted annual income
$150,000 - $36,745 = $113,254
Taxes on $113,254 (30%)
$33,976
Your old tax bill
$45,000
Your new tax bill
$33,976
Estimated tax savings
$11,023
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