20371 River Canyon Rd
Chattanooga, Tennessee, 37405-7459
2 bed • 1 bath • 5 guests • $329,000
Annual Revenue
$59,170
Profit (Cash Flow)
$15,609
Cap Rate
11.5%
Annual Revenue
AirDNA projects $189/night at 66% occupancy ($45,561)
Occupancy Rate
Avg Daily Rate
Return Metrics
15.31% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.31%
Cap Rate
11.48%
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
$15,615
Deductible property tax
$3,257
Your total deduction
$34,465
Your adjusted annual income
$150,000 - $34,465 = $115,535
Taxes on $115,535 (30%)
$34,660
Your old tax bill
$45,000
Your new tax bill
$34,660
Estimated tax savings
$10,340
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