4081 Waynoka Ave
Memphis, Tennessee, 38117-2233
4 bed • 2 bath • 12 guests • $425,000
Annual Revenue
$116,170
Profit (Cash Flow)
$58,719
Cap Rate
20.6%
Annual Revenue
AirDNA projects $558/night at 57% occupancy ($116,170)
Occupancy Rate
Avg Daily Rate
Return Metrics
54.24% 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
54.24%
Cap Rate
20.56%
Tax Calculator (USA)
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
$20,171
Deductible property tax
$4,208
Your total deduction
$1,467
Your adjusted annual income
$150,000 - $1,467 = $148,533
Taxes on $148,533 (30%)
$44,560
Your old tax bill
$45,000
Your new tax bill
$44,560
Estimated tax savings
$440
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