BNBCalc.com Investment Analysis Report of 3626 Dawnridge Cove, Memphis, TN 38135, USA

2 bed • 2 bath • 3 guests • $170,500

BNB

Calc

Return Metrics

8.54% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

8.54%

Cap Rate

9.03%

Return on Investment

23.39%

Annual Revenue

$33,427

AirDNA projects $143/night at 64% occupancy ($33,427).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,502

Annual Expenses

$18,026

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$979

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$279

Management & Platform Fees

$84

Platform Fee (i.e. Airbnb)

$84

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

$8,092

Deductible property tax

$1,688

Est. Depreciation Value

$82,686

Profit on this property

$15,402

Your total deduction

$77,065

So, your new taxable income is your previous income minus your total deduction ($150,000 - $77,065)

$72,935

Your old tax bill

$45,000

Your new tax bill

$21,881

Estimated tax savings

$23,119

3626 Dawnridge Cove Memphis, Tennessee, 38135-3115

2 bed • 2 bath • 3 guests • $170,500

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

$33,427

Profit (Cash Flow)

$3,906

Cap Rate

9.0%

Annual Revenue

$33,427

AirDNA projects $143/night at 64% occupancy ($33,427)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.54% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.54%

Cap Rate

9.03%

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

$8,092

Deductible property tax

$1,688

Your total deduction

$20,684

Your adjusted annual income

$150,000 - $20,684 = $129,316

Taxes on $129,316 (30%)

$38,795

Your old tax bill

$45,000

Your new tax bill

$38,795

Estimated tax savings

$6,205

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