BNBCalc.com Investment Analysis Report of 6229 Tallant Rd, McDonald, TN 37353, USA

3 bed • 3 bath • 12 guests • $469,900

BNB

Calc

Return Metrics

21.18% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

21.18%

Cap Rate

11.81%

Return on Investment

37.46%

Annual Revenue

$76,701

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,766

Annual Expenses

$21,191

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,114

Property Insurance

$125

HOA

$0

Landscaping

$0

Ongoing Repairs

$150

Supplies

$150

Software

$0

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$639

Management & Platform Fees

$192

Platform Fee (i.e. Airbnb)

$192

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

$21,023

Deductible property tax

$4,699

Est. Depreciation Value

$222,019

Profit on this property

$55,510

Your total deduction

$192,231

So, your new taxable income is your previous income minus your total deduction ($150,000 - $192,231)

-$42,231

Your old tax bill

$45,000

Your new tax bill

-$12,669

Estimated tax savings

$57,669

6229 Tallant Rd McDonald, Tennessee, 37353-4077

3 bed • 3 bath • 12 guests • $469,900

Annual Revenue

$76,701

Profit (Cash Flow)

$24,754

Cap Rate

11.8%

Annual Revenue

$76,701

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

Occupancy Rate

Avg Daily Rate

Return Metrics

21.18% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

21.18%

Cap Rate

11.81%

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

$21,023

Deductible property tax

$4,699

Your total deduction

$40,950

Your adjusted annual income

$150,000 - $40,950 = $109,050

Taxes on $109,050 (30%)

$32,715

Your old tax bill

$45,000

Your new tax bill

$32,715

Estimated tax savings

$12,285

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