BNBCalc.com Investment Analysis Report of 792 Sawmill Trail, Chattanooga, TN 37415, USA

4 bed • 2 bath • 10 guests • $100,000

BNB

Calc

Return Metrics

76.18% 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

76.18%

Cap Rate

32.26%

Return on Investment

88.07%

Annual Revenue

$53,088

AirDNA projects $171/night at 85% occupancy ($53,088).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,735

Annual Expenses

$20,821

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,142

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$442

Management & Platform Fees

$133

Platform Fee (i.e. Airbnb)

$133

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

$4,746

Deductible property tax

$990

Est. Depreciation Value

$52,776

Profit on this property

$32,267

Your total deduction

$26,246

So, your new taxable income is your previous income minus your total deduction ($150,000 - $26,246)

$123,754

Your old tax bill

$45,000

Your new tax bill

$37,126

Estimated tax savings

$7,874

792 Sawmill Trail

Chattanooga, Tennessee, 37415-1280

4 bed • 2 bath • 10 guests • $100,000

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$53,088

Profit (Cash Flow)

$25,523

Cap Rate

32.3%

Annual Revenue

$53,088

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 (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

$4,746

Deductible property tax

$990

Your total deduction

-$9,818

Your adjusted annual income

$150,000 - -$9,818 = $159,818

Taxes on $159,818 (30%)

$47,945

Your old tax bill

$45,000

Your new tax bill

$47,945

Estimated tax savings

-$2,945

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