BNBCalc.com Investment Analysis Report of 1713 Mitchell Ave, Chattanooga, TN 37408, USA

5 bed • 2 bath • 9 guests • $230,000

BNB

Calc

Return Metrics

38.65% 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

38.65%

Cap Rate

25.29%

Return on Investment

46.95%

Annual Revenue

$81,906

Revenue data could not be found for this address

User selected values for this report: 69% occupancy rate, $325 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,977

Annual Expenses

$23,728

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,383

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$683

Management & Platform Fees

$205

Platform Fee (i.e. Airbnb)

$205

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

$10,916

Deductible property tax

$2,277

Est. Depreciation Value

$99,028

Profit on this property

$58,178

Your total deduction

$54,043

So, your new taxable income is your previous income minus your total deduction ($150,000 - $54,043)

$95,957

Your old tax bill

$45,000

Your new tax bill

$28,787

Estimated tax savings

$16,213

property-location

1713 Mitchell Ave Chattanooga, Tennessee, 37408-1819

5 bed • 2 bath • 9 guests

Est. $1,103/mo

Agent

Inquire about this property

Contact Agent

$81,906

Annual Revenue

Revenue data could not be found for this address

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

38.65%

Cap Rate

25.29%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$10,916

Deductible property tax

$2,277

Your total deduction

-$13,254

Your adjusted annual income

$150,000 - -$13,254 = $163,254

Taxes on $163,254 (30%)

$48,976

Your old tax bill

$45,000

Your new tax bill

$48,976

Estimated tax savings

-$3,976

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