BNBCalc.com Investment Analysis Report of 5941 Old Walland Hwy, Walland, TN 37886, USA

2 bed • 2 bath • 6 guests • $375,000

BNB

Calc

Return Metrics

5.5% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.5%

Cap Rate

8.27%

Return on Investment

33.37%

Annual Revenue

$51,664

AirDNA projects $205/night at 69% occupancy ($51,663).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,720

Annual Expenses

$20,636

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,131

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$431

Management & Platform Fees

$129

Platform Fee (i.e. Airbnb)

$129

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

$20,023

Deductible property tax

$3,712

Est. Depreciation Value

$176,872

Profit on this property

$31,027

Your total deduction

$169,579

So, your new taxable income is your previous income minus your total deduction ($150,000 - $169,579)

-$19,579

Your old tax bill

$45,000

Your new tax bill

-$5,874

Estimated tax savings

$50,874

5941 Old Walland Hwy

Walland, Tennessee, 37886-2551

2 bed • 2 bath • 6 guests • $375,000

Annual Revenue

$51,664

Profit (Cash Flow)

$3,043

Cap Rate

8.3%

Annual Revenue

$51,664

AirDNA projects $205/night at 69% occupancy ($51,664)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.5% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.5%

Cap Rate

8.27%

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

$20,023

Deductible property tax

$3,712

Your total deduction

$49,067

Your adjusted annual income

$150,000 - $49,067 = $100,933

Taxes on $100,933 (30%)

$30,280

Your old tax bill

$45,000

Your new tax bill

$30,280

Estimated tax savings

$14,720

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