5231 Little Marrowbone Rd Ashland City, Tennessee, 37015-9451
3 bed • 1 bath • 9 guests • $183,400
Annual Revenue
$41,148
Profit (Cash Flow)
$9,759
Cap Rate
12.1%
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $262/night at 43% occupancy ($41,148) Airbtics projects $317/night at 57% occupancy ($65,996)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$41,148
$41,148
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$46,081 | $141 | 75% | 3 | 2 | 6 | 2 | $195 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (117) | Profile | |
$25,909 | $189 | 36% | 3 | 2 | 7 | 1 | $100 | ❌ | ❌ | ❌ | No / No | ⭐️ 5 (44) | Profile | |
$67,153 | $302 | 59% | 3 | 2 | 8 | 3 | $86 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.9 (59) | Profile | |
$51,386 | $272 | 50% | 3 | 2 | 7 | 1 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.9 (34) | Profile | |
$52,612 | $200 | 67% | 3 | 3 | 6 | 2 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (172) | Profile |
Return Metrics
19.35% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.35%
Cap Rate
12.06%
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
$8,704
Deductible property tax
$1,816
Your total deduction
$9,237
Your adjusted annual income
$150,000 - $9,237 = $140,763
Taxes on $140,763 (30%)
$42,229
Your old tax bill
$45,000
Your new tax bill
$42,229
Estimated tax savings
$2,771
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