792 Sawmill Trail
Chattanooga, Tennessee, 37415-1280
4 bed • 2 bath • 10 guests • $100,000
Annual Revenue
$53,088
Profit (Cash Flow)
$25,522
Cash on Cash Return
76.2%
Annual Revenue
AirDNA projects $171/night at 85% occupancy ($53,088).
Occupancy Rate
Avg Daily Rate
Return Metrics
76.18% 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
76.18%
Cap Rate
32.26%
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
$4,746
Deductible property tax
$989
Your total deduction
-$5,114
Your adjusted annual income
$150,000 - -$5,114 = $155,114
Taxes on $155,114 (30%)
$46,534
Your old tax bill
$45,000
Your new tax bill
$46,534
Estimated tax savings
-$1,534
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