BNBCalc.com Investment Analysis Report of 464 Frontline Cove, Memphis, TN 38103, USA

2 bed • 3 bath • 6 guests • $435,000

BNB

Calc

Return Metrics

2.53% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

2.53%

Cap Rate

7.36%

Return on Investment

18.76%

Annual Revenue

$52,566

AirDNA projects $257/night at 56% occupancy ($52,565).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,709

Annual Expenses

$20,514

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,138

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$438

Management & Platform Fees

$131

Platform Fee (i.e. Airbnb)

$131

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

$20,646

Deductible property tax

$4,307

Est. Depreciation Value

$204,665

Profit on this property

$32,052

Your total deduction

$197,565

So, your new taxable income is your previous income minus your total deduction ($150,000 - $197,565)

-$47,565

Your old tax bill

$45,000

Your new tax bill

-$14,270

Estimated tax savings

$59,270

464 Frontline Cove Memphis, Tennessee, 38103-1011

2 bed • 3 bath • 6 guests • $435,000

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

$52,566

Profit (Cash Flow)

$2,712

Cap Rate

7.4%

Annual Revenue

$52,566

AirDNA projects $257/night at 56% occupancy ($52,566)

Occupancy Rate

Avg Daily Rate

Return Metrics

2.53% 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

2.53%

Cap Rate

7.36%

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

$20,646

Deductible property tax

$4,307

Your total deduction

$58,125

Your adjusted annual income

$150,000 - $58,125 = $91,875

Taxes on $91,875 (30%)

$27,562

Your old tax bill

$45,000

Your new tax bill

$27,562

Estimated tax savings

$17,438

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