BNBCalc.com Investment Analysis Report of 1106 Eagle Pointe Way, Pigeon Forge, TN 37863, USA

2 bed • 1 bath • 4 guests • $750,000

BNB

Calc

Return Metrics

-5.2% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-5.2%

Cap Rate

5.5%

Return on Investment

11.5%

Annual Revenue

$63,191

AirDNA projects $237/night at 73% occupancy ($63,190).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,825

Annual Expenses

$21,895

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,227

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$527

Management & Platform Fees

$158

Platform Fee (i.e. Airbnb)

$158

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

$35,596

Deductible property tax

$7,425

Est. Depreciation Value

$349,423

Profit on this property

$41,296

Your total deduction

$351,148

So, your new taxable income is your previous income minus your total deduction ($150,000 - $351,148)

-$201,148

Your old tax bill

$45,000

Your new tax bill

-$60,344

Estimated tax savings

$105,344

1106 Eagle Pointe Way Pigeon Forge, Tennessee, 37863

2 bed • 1 bath • 4 guests • $750,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$63,191

Profit (Cash Flow)

-$9,296

Cap Rate

5.5%

Annual Revenue

$63,191

AirDNA projects $237/night at 73% occupancy ($63,191)

Occupancy Rate

Avg Daily Rate

Return Metrics

-5.2% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.2%

Cap Rate

5.5%

Return on Investment

11.5%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$113,148

Your adjusted annual income

$150,000 - $113,148 = $36,852

Taxes on $36,852 (30%)

$11,056

Your old tax bill

$45,000

Your new tax bill

$11,056

Estimated tax savings

$33,944

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