BNBCalc.com Investment Analysis Report of 505 North 9th Street, La Follette, TN, USA

2 bed • 1 bath • 6 guests • $125,000

BNB

Calc

Return Metrics

52.87% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

52.87%

Cap Rate

21.54%

Return on Investment

67.09%

Annual Revenue

$46,678

AirDNA projects $213/night at 60% occupancy ($46,678).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,646

Annual Expenses

$19,748

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,089

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$389

Management & Platform Fees

$117

Platform Fee (i.e. Airbnb)

$117

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

$5,933

Deductible property tax

$1,237

Est. Depreciation Value

$61,571

Profit on this property

$26,930

Your total deduction

$41,811

So, your new taxable income is your previous income minus your total deduction ($150,000 - $41,811)

$108,189

Your old tax bill

$45,000

Your new tax bill

$32,457

Estimated tax savings

$12,543

505 N 9th St LaFollette, Tennessee, 37766-2376

2 bed • 1 bath • 6 guests • $125,000

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

$46,678

Profit (Cash Flow)

$18,506

Cap Rate

21.5%

Annual Revenue

$46,678

AirDNA projects $213/night at 60% occupancy ($46,678)

Occupancy Rate

Avg Daily Rate

Return Metrics

52.87% 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

52.87%

Cap Rate

21.54%

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

$5,933

Deductible property tax

$1,237

Your total deduction

-$189

Your adjusted annual income

$150,000 - -$189 = $150,189

Taxes on $150,189 (30%)

$45,057

Your old tax bill

$45,000

Your new tax bill

$45,057

Estimated tax savings

-$57

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