BNBCalc Short Term Rental Investment Analysis 425 Garland St, Memphis, TN 38104, USA

3 bed • 3 bath • 9 guests • $300,000

BNB

Calc

Annual Revenue

$50,382

Profit (Cash Flow)

$9,915

Cap Rate

10.1%

Annual Revenue

$50,382

AirDNA projects $242/night at 57% occupancy ($50,381).

BNB Calc projects a 56.99999999999999% occupancy rate, $242 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

12.75% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,915	$19,830	$29,745	$39,660	$49,575	$99,150	$297,452
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$318,915	$338,100	$357,563	$377,312	$397,357	$502,325	$1,025,630

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.75%

Cap Rate

10.05%

Return on Investment

28.11%

425 Garland St Memphis, Tennessee, 38104-7026

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

Memphis

Guide

Zoning

Market

Guide

Laws

Market Data

$50,382

Annual Revenue

Projected nightly rate is $242/night at 57% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,915

Profit

Revenue

$50,382

Operating Expenses

$20,230

Operating Income

$30,152

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$9,915

$77,750

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,750

Closing Costs

$9,000

Total

$77,750

DSCR Ratio

Strong

1.49

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.75%

Cap Rate

10.05%

Return on Investment

28.11%

STR 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 est deduction will be...

Deductible mortgage interest

$14,238

Deductible property tax

$2,970

Your total deduction

$21,013

Your adjusted annual income

$150,000 - $21,013 = $128,987

Taxes on $128,987 (30%)

$38,696

Your old tax bill

$45,000

Your new tax bill

$38,696

Estimated tax savings

$6,304

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com