6229 Tallant Rd
McDonald, Tennessee, 37353-4077
3 bed • 3 bath • 12 guests • $469,900
Annual Revenue
$76,701
Profit (Cash Flow)
$24,754
Cash on Cash Return
21.2%
Annual Revenue
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
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
$21,022
Deductible property tax
$4,699
Your total deduction
$44,869
Your adjusted annual income
$150,000 - $44,869 = $105,130
Taxes on $105,130 (30%)
$31,539
Your old tax bill
$45,000
Your new tax bill
$31,539
Estimated tax savings
$13,460
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