BNBCalc.com Investment Analysis Report of 1533 Whitower Dr SW, Knoxville, TN 37919, USA

3 bed • 2 bath • 8 guests • $285,000

BNB

Calc

Return Metrics

20.52% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

20.52%

Cap Rate

16.39%

Return on Investment

28.98%

Annual Revenue

$69,440

AirDNA projects $196/night at 76% occupancy ($54,406).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,892

Annual Expenses

$22,707

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,279

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$579

Management & Platform Fees

$174

Platform Fee (i.e. Airbnb)

$174

Property Manager Fee

$0

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

$13,526

Deductible property tax

$2,821

Est. Depreciation Value

$175,101

Profit on this property

$46,733

Your total deduction

$144,716

So, your new taxable income is your previous income minus your total deduction ($150,000 - $144,716)

$5,284

Your old tax bill

$45,000

Your new tax bill

$1,585

Estimated tax savings

$43,415

1533 Whitower Dr SW Knoxville, Tennessee, 37919-8844

3 bed • 2 bath • 8 guests • $285,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$69,440

Profit (Cash Flow)

$27,509

Cap Rate

16.4%

Annual Revenue

$69,440

AirDNA projects $196/night at 76% occupancy ($54,407)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.52% 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

20.52%

Cap Rate

16.39%

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

$13,526

Deductible property tax

$2,821

Your total deduction

$24,652

Your adjusted annual income

$150,000 - $24,652 = $125,348

Taxes on $125,348 (30%)

$37,604

Your old tax bill

$45,000

Your new tax bill

$37,604

Estimated tax savings

$7,396

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