BNBCalc.com Investment Analysis Report of Battle Top Rd, Tennessee 37876, USA

2 bed • 2 bath • 6 guests • $400,000

BNB

Calc

Return Metrics

38.63% 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

38.63%

Cap Rate

16.25%

Return on Investment

54.8%

Annual Revenue

$90,749

AirDNA projects $303/night at 82% occupancy ($90,748).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,143

Annual Expenses

$25,717

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,456

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$756

Management & Platform Fees

$227

Platform Fee (i.e. Airbnb)

$227

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$188,386

Profit on this property

$65,031

Your total deduction

$146,299

So, your new taxable income is your previous income minus your total deduction ($150,000 - $146,299)

$3,701

Your old tax bill

$45,000

Your new tax bill

$1,110

Estimated tax savings

$43,890

Battle Top Rd Tennessee, 37876

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$90,749

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

38.63%

Cap Rate

16.25%

Return on Investment

54.8%

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 est deduction will be...

Deductible mortgage interest

$18,984

Deductible property tax

$3,960

Your total deduction

$17,947

Your adjusted annual income

$150,000 - $17,947 = $132,053

Taxes on $132,053 (30%)

$39,616

Your old tax bill

$45,000

Your new tax bill

$39,616

Estimated tax savings

$5,384

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com