622 N 6th St
Memphis, Tennessee, 38107-3757
2 bed • 1 bath • 6 guests • $200,000
Annual Revenue
$37,590
Profit (Cash Flow)
$5,536
Cash on Cash Return
10.6%
Annual Revenue
AirDNA projects $166/night at 62% occupancy ($37,590).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.59% 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
10.59%
Cap Rate
9.51%
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
$9,492
Deductible property tax
$1,979
Your total deduction
$25,840
Your adjusted annual income
$150,000 - $25,840 = $124,159
Taxes on $124,159 (30%)
$37,247
Your old tax bill
$45,000
Your new tax bill
$37,247
Estimated tax savings
$7,752
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