1478 S Willett St Memphis, Tennessee, 38106-5046
3 bed • 1 bath • 9 guests • $65,200
Annual Revenue
$44,253
Profit (Cash Flow)
$20,428
Cap Rate
38.1%
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $233/night at 52% occupancy ($44,253) Airbtics projects $183/night at 58% occupancy ($38,767)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$44,253
$44,253
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$35,135 | $182 | 49% | 3 | 2 | 6 | 3 | $99 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (98) | Profile | |
$32,006 | $105 | 80% | 3 | 2 | 5 | 30 | $60 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (266) | Profile | |
$56,849 | $156 | 93% | 3 | 2 | 10 | 2 | $155 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (104) | Profile | |
$38,555 | $276 | 36% | 3 | 2 | 10 | 1 | $165 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (24) | Profile | |
$44,865 | $149 | 80% | 3 | 2 | 9 | 2 | $160 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.9 (80) | Profile |
Return Metrics
87.87% 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
87.87%
Cap Rate
38.06%
Tax Calculator (USA)
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
$3,094
Deductible property tax
$645
Your total deduction
-$6,766
Your adjusted annual income
$150,000 - -$6,766 = $156,766
Taxes on $156,766 (30%)
$47,030
Your old tax bill
$45,000
Your new tax bill
$47,030
Estimated tax savings
-$2,030
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