BNBCalc.com Investment Analysis Report of 6246 Old Walland Hwy, Walland, TN 37886, USA

2 bed • 2 bath • 6 guests • $549,000

BNB

Calc

Return Metrics

4.18% 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

4.18%

Cap Rate

7.75%

Return on Investment

20.64%

Annual Revenue

$64,670

AirDNA projects $227/night at 78% occupancy ($64,670).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,841

Annual Expenses

$22,087

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,239

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$539

Management & Platform Fees

$162

Platform Fee (i.e. Airbnb)

$162

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

$26,056

Deductible property tax

$5,435

Est. Depreciation Value

$257,010

Profit on this property

$42,583

Your total deduction

$245,918

So, your new taxable income is your previous income minus your total deduction ($150,000 - $245,918)

-$95,918

Your old tax bill

$45,000

Your new tax bill

-$28,775

Estimated tax savings

$73,775

6246 Old Walland Hwy Walland, Tennessee, 37886

2 bed • 2 bath • 6 guests • $549,000

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

$64,670

Profit (Cash Flow)

$5,551

Cap Rate

7.8%

Annual Revenue

$64,670

AirDNA projects $227/night at 78% occupancy ($64,670)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.18% 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

4.18%

Cap Rate

7.75%

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

$26,056

Deductible property tax

$5,435

Your total deduction

$70,840

Your adjusted annual income

$150,000 - $70,840 = $79,160

Taxes on $79,160 (30%)

$23,748

Your old tax bill

$45,000

Your new tax bill

$23,748

Estimated tax savings

$21,252

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