BNBCalc.com Investment Analysis Report of 105 Glenwood Dr, Clinton, TN, USA

3 bed • 2 bath • 8 guests • $287,500

BNB

Calc

Return Metrics

-8.34% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-8.34%

Cap Rate

4.58%

Return on Investment

Annual Revenue

$30,859

AirDNA projects $119/night at 71% occupancy ($30,859).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,474

Annual Expenses

$17,692

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$957

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$257

Management & Platform Fees

$77

Platform Fee (i.e. Airbnb)

$77

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

$13,645

Deductible property tax

$2,846

Est. Depreciation Value

$137,852

Profit on this property

$13,168

Your total deduction

$141,176

So, your new taxable income is your previous income minus your total deduction ($150,000 - $141,176)

$8,824

Your old tax bill

$45,000

Your new tax bill

$2,647

Estimated tax savings

$42,353

105 Glenwood Dr Clinton, Tennessee, 37716-4515

3 bed • 2 bath • 8 guests • $287,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$30,859

Profit (Cash Flow)

-$6,224

Cap Rate

4.6%

Annual Revenue

$30,859

AirDNA projects $119/night at 71% occupancy ($30,859)

Occupancy Rate

Avg Daily Rate

Return Metrics

-8.34% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.34%

Cap Rate

4.58%

Return on Investment

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

$13,645

Deductible property tax

$2,846

Your total deduction

$47,208

Your adjusted annual income

$150,000 - $47,208 = $102,792

Taxes on $102,792 (30%)

$30,838

Your old tax bill

$45,000

Your new tax bill

$30,838

Estimated tax savings

$14,162

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