BNBCalc.com Investment Analysis Report of 225 Waters Edge Wy lot 19, Tracy City, TN 37387, USA

2 bed • 1 bath • 6 guests • $399,000

BNB

Calc

Return Metrics

-6.9% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-6.9%

Cap Rate

6.54%

Return on Investment

27.34%

Annual Revenue

$46,021

AirDNA projects $200/night at 63% occupancy ($46,020).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,659

Annual Expenses

$19,903

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,084

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$384

Management & Platform Fees

$115

Platform Fee (i.e. Airbnb)

$115

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

$18,071

Deductible property tax

$4,389

Est. Depreciation Value

$187,765

Profit on this property

$26,118

Your total deduction

$184,107

So, your new taxable income is your previous income minus your total deduction ($150,000 - $184,107)

-$34,107

Your old tax bill

$45,000

Your new tax bill

-$10,232

Estimated tax savings

$55,232

225 Waters Edge Wy Tracy City, Tennessee, 37387

2 bed • 1 bath • 6 guests • $399,000

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

$46,021

Profit (Cash Flow)

-$3,462

Cap Rate

6.5%

Annual Revenue

$46,021

AirDNA projects $200/night at 63% occupancy ($46,021)

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.9% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-6.9%

Cap Rate

6.54%

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

$18,071

Deductible property tax

$4,389

Your total deduction

$56,181

Your adjusted annual income

$150,000 - $56,181 = $93,819

Taxes on $93,819 (30%)

$28,146

Your old tax bill

$45,000

Your new tax bill

$28,146

Estimated tax savings

$16,854

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