BNBCalc.com Investment Analysis Report of 622 N 6th St, Memphis, TN 38107, USA

2 bed • 1 bath • 6 guests • $200,000

BNB

Calc

Return Metrics

10.59% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

10.59%

Cap Rate

9.51%

Return on Investment

25.83%

Annual Revenue

$37,591

AirDNA projects $166/night at 62% occupancy ($37,590).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,547

Annual Expenses

$18,567

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,013

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$313

Management & Platform Fees

$94

Platform Fee (i.e. Airbnb)

$94

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

$9,492

Deductible property tax

$1,980

Est. Depreciation Value

$96,113

Profit on this property

$19,024

Your total deduction

$88,561

So, your new taxable income is your previous income minus your total deduction ($150,000 - $88,561)

$61,439

Your old tax bill

$45,000

Your new tax bill

$18,432

Estimated tax savings

$26,568

622 N 6th St

Memphis, Tennessee, 38107-3757

2 bed • 1 bath • 6 guests • $200,000

Annual Revenue

$37,591

Profit (Cash Flow)

$5,536

Cap Rate

9.5%

Annual Revenue

$37,591

AirDNA projects $166/night at 62% occupancy ($37,591)

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 (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

$9,492

Deductible property tax

$1,980

Your total deduction

$23,041

Your adjusted annual income

$150,000 - $23,041 = $126,959

Taxes on $126,959 (30%)

$38,088

Your old tax bill

$45,000

Your new tax bill

$38,088

Estimated tax savings

$6,912

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