4128 Given Ave
Memphis, Tennessee, 38122-2405
2 bed • 1 bath • 4 guests • $288,000
Annual Revenue
$28,014
Profit (Cash Flow)
$210
Cap Rate
7.1%
Annual Revenue
AirDNA projects $118/night at 61% occupancy ($26,290)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.42% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.42%
Cap Rate
7.12%
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
$13,142
Deductible property tax
$2,534
Your total deduction
$37,488
Your adjusted annual income
$150,000 - $37,488 = $112,512
Taxes on $112,512 (30%)
$33,753
Your old tax bill
$45,000
Your new tax bill
$33,753
Estimated tax savings
$11,247
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