BNBCalc.com Investment Analysis Report of 800 Victoria Cir, Antioch, TN 37013, USA

3 bed • 2 bath • 8 guests • $340,500

BNB

Calc

Return Metrics

83.35% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

83.35%

Cap Rate

16.51%

Return on Investment

125.05%

Annual Revenue

$80,354

AirDNA projects $150/night at 56% occupancy ($30,680).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,010

Annual Expenses

$24,126

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,370

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$670

Management & Platform Fees

$201

Platform Fee (i.e. Airbnb)

$201

Property Manager Fee

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

$16,279

Deductible property tax

$3,746

Est. Depreciation Value

$162,262

Profit on this property

$56,228

Your total deduction

$126,058

So, your new taxable income is your previous income minus your total deduction ($150,000 - $126,058)

$23,942

Your old tax bill

$45,000

Your new tax bill

$7,182

Estimated tax savings

$37,818

800 Victoria Cir Nashville, Tennessee, 37013-5600

3 bed • 2 bath • 8 guests • $340,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$80,354

Profit (Cash Flow)

$29,792

Cap Rate

16.5%

Annual Revenue

$80,354

AirDNA projects $150/night at 56% occupancy ($30,680)

Occupancy Rate

Avg Daily Rate

Return Metrics

83.35% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

83.35%

Cap Rate

16.51%

Return on Investment

125.05%

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 estimated deduction will be...

Deductible mortgage interest

$16,279

Deductible property tax

$3,746

Your total deduction

$15,470

Your adjusted annual income

$150,000 - $15,470 = $134,530

Taxes on $134,530 (30%)

$40,359

Your old tax bill

$45,000

Your new tax bill

$40,359

Estimated tax savings

$4,641

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