BNBCalc.com Investment Analysis Report of 3869 Scotwood Dr, Nashville, TN 37211, USA

3 bed • 2 bath • 12 guests • $320,000

BNB

Calc

Return Metrics

30.23% 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

30.23%

Cap Rate

14.49%

Return on Investment

45.75%

Annual Revenue

$69,053

AirDNA projects $274/night at 69% occupancy ($69,053).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,888

Annual Expenses

$22,657

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,275

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$575

Management & Platform Fees

$173

Platform Fee (i.e. Airbnb)

$173

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

$15,188

Deductible property tax

$3,168

Est. Depreciation Value

$152,821

Profit on this property

$46,396

Your total deduction

$124,780

So, your new taxable income is your previous income minus your total deduction ($150,000 - $124,780)

$25,220

Your old tax bill

$45,000

Your new tax bill

$7,566

Estimated tax savings

$37,434

3869 Scotwood Dr Nashville, Tennessee, 37211-3515

3 bed • 2 bath • 12 guests • $320,000

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

$69,053

Profit (Cash Flow)

$24,820

Cap Rate

14.5%

Annual Revenue

$69,053

AirDNA projects $274/night at 69% occupancy ($69,053)

Occupancy Rate

Avg Daily Rate

Return Metrics

30.23% 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

30.23%

Cap Rate

14.49%

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

$15,188

Deductible property tax

$3,168

Your total deduction

$20,620

Your adjusted annual income

$150,000 - $20,620 = $129,380

Taxes on $129,380 (30%)

$38,814

Your old tax bill

$45,000

Your new tax bill

$38,814

Estimated tax savings

$6,186

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