4907 Angie Way
Tennessee, 37738
3 bed • 3 bath • 10 guests • $725,000
Annual Revenue
$60,009
Profit (Cash Flow)
-$10,371
Cash on Cash Return
-5.9%
Annual Revenue
AirDNA projects $265/night at 62% occupancy ($60,009).
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.9% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.9%
Cap Rate
5.31%
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
$34,409
Deductible property tax
$7,177
Your total deduction
$115,207
Your adjusted annual income
$150,000 - $115,207 = $34,792
Taxes on $34,792 (30%)
$10,437
Your old tax bill
$45,000
Your new tax bill
$10,437
Estimated tax savings
$34,562
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