BNBCalc.com Investment Analysis Report of 427 Gammon Rd, Kingsport, TN 37663, USA

5 bed • 3 bath • 12 guests • $575,000

BNB

Calc

Return Metrics

0.96% 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

0.96%

Cap Rate

6.98%

Return on Investment

16.75%

Annual Revenue

$61,913

AirDNA projects $253/night at 67% occupancy ($61,912).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,811

Annual Expenses

$21,729

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,216

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$516

Management & Platform Fees

$155

Platform Fee (i.e. Airbnb)

$155

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

$27,290

Deductible property tax

$5,692

Est. Depreciation Value

$272,984

Profit on this property

$40,184

Your total deduction

$265,783

So, your new taxable income is your previous income minus your total deduction ($150,000 - $265,783)

-$115,783

Your old tax bill

$45,000

Your new tax bill

-$34,735

Estimated tax savings

$79,735

427 Gammon Rd

Kingsport, Tennessee, 37663-4118

5 bed • 3 bath • 12 guests • $575,000

Annual Revenue

$61,913

Profit (Cash Flow)

$1,400

Cap Rate

7.0%

Annual Revenue

$61,913

AirDNA projects $253/night at 67% occupancy ($61,913)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.96% 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

0.96%

Cap Rate

6.98%

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

$27,290

Deductible property tax

$5,692

Your total deduction

$79,751

Your adjusted annual income

$150,000 - $79,751 = $70,249

Taxes on $70,249 (30%)

$21,075

Your old tax bill

$45,000

Your new tax bill

$21,075

Estimated tax savings

$23,925

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