BNBCalc.com Investment Analysis Report of Battle Top Rd, Tennessee 37876, USA

2 bed • 1 bath • 6 guests • $495,000

BNB

Calc

Return Metrics

20.62% 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

20.62%

Cap Rate

10.9%

Return on Investment

39.31%

Annual Revenue

$92,158

AirDNA projects $304/night at 83% occupancy ($92,158).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,182

Annual Expenses

$38,189

Utilities

$550

Internet + TV

$175

Water/Sewer

$70

Garbage

$50

Electric

$150

Gas

$55

Other

$50

Maintenance

$2,402

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$550

Cleaning Cost

$1,152

Management & Platform Fees

$230

Platform Fee (i.e. Airbnb)

$230

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

$19,928

Deductible property tax

$5,445

Est. Depreciation Value

$231,979

Profit on this property

$53,970

Your total deduction

$203,383

So, your new taxable income is your previous income minus your total deduction ($150,000 - $203,383)

-$53,383

Your old tax bill

$45,000

Your new tax bill

-$16,015

Estimated tax savings

$61,015

Battle Top Rd Tennessee, 37876

2 bed • 1 bath • 6 guests • $495,000

Annual Revenue

$92,158

Profit (Cash Flow)

$22,734

Cap Rate

10.9%

Annual Revenue

$92,158

AirDNA projects $304/night at 83% occupancy ($92,158)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.62% 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

20.62%

Cap Rate

10.9%

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

$19,928

Deductible property tax

$5,445

Your total deduction

$45,351

Your adjusted annual income

$150,000 - $45,351 = $104,649

Taxes on $104,649 (30%)

$31,395

Your old tax bill

$45,000

Your new tax bill

$31,395

Estimated tax savings

$13,605

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