BNBCalc.com Investment Analysis Report of 586 N 6th St, Memphis, TN 38105, USA

2 bed • 1.5 bath • 6 guests • $163,000

BNB

Calc

Return Metrics

14.79% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.79%

Cap Rate

10.72%

Return on Investment

29.59%

Annual Revenue

$36,093

AirDNA projects $162/night at 61% occupancy ($36,093).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,551

Annual Expenses

$18,612

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,001

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$301

Management & Platform Fees

$90

Platform Fee (i.e. Airbnb)

$90

Property Manager Fee

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

$7,736

Deductible property tax

$1,614

Est. Depreciation Value

$79,152

Profit on this property

$17,481

Your total deduction

$71,021

So, your new taxable income is your previous income minus your total deduction ($150,000 - $71,021)

$78,979

Your old tax bill

$45,000

Your new tax bill

$23,694

Estimated tax savings

$21,306

586 N 6th St Memphis, Tennessee, 38105-1918

2 bed • 1.5 bath • 6 guests • $163,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$36,093

Profit (Cash Flow)

$6,489

Cap Rate

10.7%

Annual Revenue

$36,093

AirDNA projects $162/night at 61% occupancy ($36,093).

Occupancy Rate

Avg Daily Rate

Return Metrics

14.79% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.79%

Cap Rate

10.72%

Return on Investment

29.59%

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 est deduction will be...

Deductible mortgage interest

$7,736

Deductible property tax

$1,614

Your total deduction

$17,048

Your adjusted annual income

$150,000 - $17,048 = $132,952

Taxes on $132,952 (30%)

$39,886

Your old tax bill

$45,000

Your new tax bill

$39,886

Estimated tax savings

$5,114

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 recomend LearnLikeACPA.com