4720 Mary Way
Cosby, Tennessee, 37722-3942
3 bed • 2 bath • 8 guests • $268,000
Annual Revenue
$46,568
Profit (Cash Flow)
$8,762
Cash on Cash Return
12.5%
Annual Revenue
AirDNA projects $250/night at 51% occupancy ($46,568).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.49% 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
12.49%
Cap Rate
10.01%
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
$12,719
Deductible property tax
$2,653
Your total deduction
$33,364
Your adjusted annual income
$150,000 - $33,364 = $116,635
Taxes on $116,635 (30%)
$34,990
Your old tax bill
$45,000
Your new tax bill
$34,990
Estimated tax savings
$10,009
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