BNBCalc.com Investment Analysis Report of 115 Cunningham Lane, Clarksville, TN 37042, USA

4 bed • 2 bath • 12 guests • $240,000

BNB

Calc

Return Metrics

18.41% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

18.41%

Cap Rate

9.79%

Return on Investment

45.46%

Annual Revenue

$37,711

AirDNA projects $167/night at 59% occupancy ($35,987).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,184

Annual Expenses

$14,211

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$650

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

Permits

Other

Cleaning Cost

Management & Platform Fees

$94

Platform Fee (i.e. Airbnb)

$94

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

$10,870

Deductible property tax

$2,400

Est. Depreciation Value

$115,975

Profit on this property

$23,500

Your total deduction

$105,745

So, your new taxable income is your previous income minus your total deduction ($150,000 - $105,745)

$44,255

Your old tax bill

$45,000

Your new tax bill

$13,276

Estimated tax savings

$31,724

115 Cunningham Pl Clarksville, Tennessee, 37042-5370

4 bed • 2 bath • 12 guests • $240,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$37,711

Profit (Cash Flow)

$7,036

Cap Rate

9.8%

Annual Revenue

$37,711

AirDNA projects $167/night at 59% occupancy ($35,987)

Occupancy Rate

Avg Daily Rate

Return Metrics

18.41% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.41%

Cap Rate

9.79%

Return on Investment

45.46%

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

$10,870

Deductible property tax

$2,400

Your total deduction

$26,673

Your adjusted annual income

$150,000 - $26,673 = $123,327

Taxes on $123,327 (30%)

$36,998

Your old tax bill

$45,000

Your new tax bill

$36,998

Estimated tax savings

$8,002

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