BNBCalc.com Investment Analysis Report of 425 Garland St, Memphis, TN 38104, USA

3 bed • 3 bath • 9 guests • $300,000

BNB

Calc

Return Metrics

12.75% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.75%

Cap Rate

10.05%

Return on Investment

28.12%

Annual Revenue

$50,382

AirDNA projects $242/night at 57% occupancy ($50,381).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,686

Annual Expenses

$20,230

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,120

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$420

Management & Platform Fees

$126

Platform Fee (i.e. Airbnb)

$126

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$143,769

Profit on this property

$30,152

Your total deduction

$130,825

So, your new taxable income is your previous income minus your total deduction ($150,000 - $130,825)

$19,175

Your old tax bill

$45,000

Your new tax bill

$5,752

Estimated tax savings

$39,248

property-location

425 Garland St Memphis, Tennessee, 38104-7026

3 bed • 3 bath • 9 guests

Est. $1,439/mo

Agent

Inquire about this property

Contact Agent

$50,382

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.75%

Cap Rate

10.05%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$32,825

Your adjusted annual income

$150,000 - $32,825 = $117,175

Taxes on $117,175 (30%)

$35,152

Your old tax bill

$45,000

Your new tax bill

$35,152

Estimated tax savings

$9,848

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