425 Garland St Memphis, Tennessee, 38104-7026
3 bed • 3 bath • 9 guests • $300,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$50,382
Profit (Cash Flow)
$9,920
Cap Rate
10.1%
Annual Revenue
AirDNA projects $242/night at 57% occupancy ($50,382)
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 (USA)
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
$2,970
Your total deduction
$32,825
Your adjusted annual income
$150,000 - $32,825 = $117,175
Taxes on $117,175 (30%)
$35,152
Your old tax bill
$45,000
Your new tax bill
$35,152
Estimated tax savings
$9,848
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