BNBCalc.com Investment Analysis Report of 233 Clifton Heights Rd, Newport, TN 37821, USA

3 bed • 2 bath • 9 guests • $185,000

BNB

Calc

Return Metrics

36.07% 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

36.07%

Cap Rate

16.69%

Return on Investment

50.51%

Annual Revenue

$51,225

AirDNA projects $187/night at 75% occupancy ($51,225).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,695

Annual Expenses

$20,339

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,127

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$427

Management & Platform Fees

$128

Platform Fee (i.e. Airbnb)

$128

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

$8,780

Deductible property tax

$1,831

Est. Depreciation Value

$90,644

Profit on this property

$30,886

Your total deduction

$70,370

So, your new taxable income is your previous income minus your total deduction ($150,000 - $70,370)

$79,630

Your old tax bill

$45,000

Your new tax bill

$23,889

Estimated tax savings

$21,111

233 Clifton Heights Rd Newport, Tennessee, 37821-2401

3 bed • 2 bath • 9 guests • $185,000

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

$51,225

Profit (Cash Flow)

$18,418

Cap Rate

16.7%

Annual Revenue

$51,225

AirDNA projects $187/night at 75% occupancy ($51,225)

Occupancy Rate

Avg Daily Rate

Return Metrics

36.07% 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

36.07%

Cap Rate

16.69%

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

$8,780

Deductible property tax

$1,831

Your total deduction

$8,546

Your adjusted annual income

$150,000 - $8,546 = $141,454

Taxes on $141,454 (30%)

$42,436

Your old tax bill

$45,000

Your new tax bill

$42,436

Estimated tax savings

$2,564

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