BNBCalc Short Term Rental Investment Analysis 6229 Tallant Rd, McDonald, TN 37353, USA

3 bed • 3 bath • 12 guests • $469,900

BNB

Calc

Annual Revenue

$76,701

Profit (Cash Flow)

$24,743

Cap Rate

11.8%

Annual Revenue

$76,701

AirDNA projects $173/night at 62% occupancy ($39,176).

BNB Calc projects a 70% occupancy rate, $300 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

21.17% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$24,743	$49,486	$74,229	$98,972	$123,716	$247,432	$742,296
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,917	$10,119	$15,624	$21,449	$27,612	$64,232	$375,919
Down Payment	$93,980	$93,980	$93,980	$93,980	$93,980	$93,980	$93,980
Property Appreciation	$14,097	$28,616	$43,572	$58,976	$74,842	$161,606	$670,670
Total Return	$137,737	$182,203	$227,406	$273,378	$320,151	$567,251	$1,882,867

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

21.17%

Cap Rate

11.81%

Return on Investment

37.45%

6229 Tallant Rd McDonald, Tennessee, 37353-4077

3 bed • 3 bath • 12 guests

Purchase Price

Est. $2,254/mo

Inquire about this property

Contact Agent

$76,701

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$24,743

Profit

Revenue

$76,701

Operating Expenses

$21,191

Operating Income

$55,510

Mortgage & Taxes

$30,767

Profit (Cash Flow)

$24,743

$116,827

Cash Investment

Down Payment

$93,980

Renos & Furnishing

$8,750

Closing Costs

$14,097

Total

$116,827

DSCR Ratio

Strong

1.80

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

21.17%

Cap Rate

11.81%

Return on Investment

37.45%

STR 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

$21,023

Deductible property tax

$4,699

Your total deduction

$22,715

Your adjusted annual income

$150,000 - $22,715 = $127,285

Taxes on $127,285 (30%)

$38,185

Your old tax bill

$45,000

Your new tax bill

$38,185

Estimated tax savings

$6,815

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com