BNBCalc.com Investment Analysis Report of 1002B Woodmont Blvd, Nashville, TN 37204, USA

5 bed • 5 bath • 12 guests • $1,550,000

BNB

Calc

Return Metrics

17.76% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

17.76%

Cap Rate

11.09%

Return on Investment

34.45%

Annual Revenue

$241,061

AirDNA projects $735/night at 60% occupancy ($161,072).

User selected values for this report: 60% occupancy rate, $1,100 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$5,760

Annual Expenses

$69,123

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,709

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,009

Management & Platform Fees

$2,591

Platform Fee (i.e. Airbnb)

$603

Property Manager Fee

$1,989

STR 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

$73,565

Deductible property tax

$17,050

Est. Depreciation Value

$524,669

Profit on this property

$171,938

Your total deduction

$443,346

So, your new taxable income is your previous income minus your total deduction ($150,000 - $443,346)

-$293,346

Your old tax bill

$45,000

Your new tax bill

-$88,004

Estimated tax savings

$133,004

property-location

1002B Woodmont Blvd Nashville, Tennessee, 37204-3236

5 bed • 5 bath • 12 guests

Est. $7,434/mo

Agent

Inquire about this property

Contact Agent

$241,061

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.76%

Cap Rate

11.09%

STR 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

$73,565

Deductible property tax

$17,050

Your total deduction

$89,709

Your adjusted annual income

$150,000 - $89,709 = $60,291

Taxes on $60,291 (30%)

$18,087

Your old tax bill

$45,000

Your new tax bill

$18,087

Estimated tax savings

$26,913

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