BNBCalc.com Investment Analysis Report of 1001 Williams Dr, White Bluff, TN 37187, USA

2 bed • 1.5 bath • 6 guests • $225,000

BNB

Calc

Return Metrics

3.81% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.81%

Cap Rate

7.72%

Return on Investment

19.22%

Annual Revenue

$35,706

AirDNA projects $188/night at 52% occupancy ($35,706).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,527

Annual Expenses

$18,322

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$998

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$298

Management & Platform Fees

$89

Platform Fee (i.e. Airbnb)

$89

Property Manager Fee

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

$10,679

Deductible property tax

$2,228

Est. Depreciation Value

$107,707

Profit on this property

$17,384

Your total deduction

$103,229

So, your new taxable income is your previous income minus your total deduction ($150,000 - $103,229)

$46,771

Your old tax bill

$45,000

Your new tax bill

$14,031

Estimated tax savings

$30,969

1001 Williams Dr White Bluff, Tennessee, 37187-4904

2 bed • 1.5 bath • 6 guests

Purchase Price

Est. $1,079/mo

Inquire about this property

Contact Agent

$35,706

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.81%

Cap Rate

7.72%

Return on Investment

19.22%

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 est deduction will be...

Deductible mortgage interest

$10,679

Deductible property tax

$2,228

Your total deduction

$29,813

Your adjusted annual income

$150,000 - $29,813 = $120,187

Taxes on $120,187 (30%)

$36,056

Your old tax bill

$45,000

Your new tax bill

$36,056

Estimated tax savings

$8,944

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com