BNBCalc.com Investment Analysis Report of 301 Demonbreun Street, Nashville, TN, USA

1 bed • 1 bath • 4 guests • $495,000

BNB

Calc

Return Metrics

16.26% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

16.26%

Cap Rate

9.01%

Return on Investment

48.85%

Annual Revenue

$67,015

AirDNA projects $278/night at 66% occupancy ($67,014).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,866

Annual Expenses

$22,392

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,258

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$558

Management & Platform Fees

$168

Platform Fee (i.e. Airbnb)

$168

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

$18,642

Deductible property tax

$4,950

Est. Depreciation Value

$230,699

Profit on this property

$44,623

Your total deduction

$209,668

So, your new taxable income is your previous income minus your total deduction ($150,000 - $209,668)

-$59,668

Your old tax bill

$45,000

Your new tax bill

-$17,900

Estimated tax savings

$62,900

301 Demonbreun Street Nashville, Tennessee, 37201-2232

1 bed • 1 bath • 4 guests • $495,000

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

$67,015

Profit (Cash Flow)

$11,155

Cap Rate

9.0%

Annual Revenue

$67,015

AirDNA projects $278/night at 66% occupancy ($67,015)

Occupancy Rate

Avg Daily Rate

Return Metrics

16.26% 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

16.26%

Cap Rate

9.01%

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

$18,642

Deductible property tax

$4,950

Your total deduction

$52,532

Your adjusted annual income

$150,000 - $52,532 = $97,468

Taxes on $97,468 (30%)

$29,240

Your old tax bill

$45,000

Your new tax bill

$29,240

Estimated tax savings

$15,760

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