BNBCalc.com Investment Analysis Report of 4081 Waynoka Ave, Memphis, TN 38117, USA

4 bed • 2 bath • 12 guests • $425,000

BNB

Calc

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%

Return on Investment

69.87%

Annual Revenue

$116,170

AirDNA projects $558/night at 57% occupancy ($116,169).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,399

Annual Expenses

$28,782

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,668

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$968

Management & Platform Fees

$290

Platform Fee (i.e. Airbnb)

$290

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

$20,171

Deductible property tax

$4,208

Est. Depreciation Value

$202,460

Profit on this property

$87,387

Your total deduction

$139,451

So, your new taxable income is your previous income minus your total deduction ($150,000 - $139,451)

$10,549

Your old tax bill

$45,000

Your new tax bill

$3,165

Estimated tax savings

$41,835

property-location

4081 Waynoka Ave Memphis, Tennessee, 38117-2233

4 bed • 2 bath • 12 guests

Est. $2,038/mo

Agent

Inquire about this property

Contact Agent

$116,170

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

54.24%

Cap Rate

20.56%

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

$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