BNBCalc.com Investment Analysis Report of 3771 Graceland Dr, Memphis, TN 38116, USA

3 bed • 2 bath • 8 guests • $160,000

BNB

Calc

Return Metrics

73.65% 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

73.65%

Cap Rate

27.59%

Return on Investment

87.71%

Annual Revenue

$66,474

AirDNA projects $260/night at 70% occupancy ($66,474).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,860

Annual Expenses

$22,322

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,254

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$554

Management & Platform Fees

$166

Platform Fee (i.e. Airbnb)

$166

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

$7,594

Deductible property tax

$1,584

Est. Depreciation Value

$79,130

Profit on this property

$44,153

Your total deduction

$44,155

So, your new taxable income is your previous income minus your total deduction ($150,000 - $44,155)

$105,845

Your old tax bill

$45,000

Your new tax bill

$31,753

Estimated tax savings

$13,247

property-location

3771 Graceland Dr Memphis, Tennessee, 38116-5250

3 bed • 2 bath • 8 guests

Est. $767/mo

Agent

Inquire about this property

Contact Agent

$66,474

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

73.65%

Cap Rate

27.59%

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 est deduction will be...

Deductible mortgage interest

$7,594

Deductible property tax

$1,584

Your total deduction

-$9,829

Your adjusted annual income

$150,000 - -$9,829 = $159,829

Taxes on $159,829 (30%)

$47,949

Your old tax bill

$45,000

Your new tax bill

$47,949

Estimated tax savings

-$2,949

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com