517 27th Ave N
Nashville, Tennessee, 37209-7209
4 bed • 4 bath • 12 guests • $760,000
Annual Revenue
$58,292
Profit (Cash Flow)
-$14,229
Cash on Cash Return
-7.7%
Annual Revenue
AirDNA projects $266/night at 60% occupancy ($58,292).
Occupancy Rate
Avg Daily Rate
Return Metrics
-7.65% 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
-7.65%
Cap Rate
4.87%
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
$36,070
Deductible property tax
$7,523
Your total deduction
$125,292
Your adjusted annual income
$150,000 - $125,292 = $24,707
Taxes on $24,707 (30%)
$7,412
Your old tax bill
$45,000
Your new tax bill
$7,412
Estimated tax savings
$37,587
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