4720 Mary Way Cosby, Tennessee, 37722-3942
3 bed • 2 bath • 8 guests
Est. $1,285/mo
Inquire about this property
Contact Agent
$46,569
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$9,356
Profit
Revenue
$46,569
Operating Expenses
$19,134
Operating Income
$27,435
Mortgage & Taxes
$18,078
Profit (Cash Flow)
$9,356
$70,140
Cash Investment
Down Payment
$53,600
Renos & Furnishing
$8,500
Closing Costs
$8,040
Total
$70,140
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.33%
Cap Rate
10.23%
STR 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 est deduction will be...
Deductible mortgage interest
$12,720
Deductible property tax
$2,653
Your total deduction
$18,367
Your adjusted annual income
$150,000 - $18,367 = $131,633
Taxes on $131,633 (30%)
$39,490
Your old tax bill
$45,000
Your new tax bill
$39,490
Estimated tax savings
$5,510
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com