BNBCalc.com Investment Analysis Report of 1203 N Baden Dr, Gatlinburg, TN 37738, USA

2 bed • 1.5 bath • 5 guests • $675,000

BNB

Calc

Return Metrics

-5.13% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-5.13%

Cap Rate

5.51%

Return on Investment

11.49%

Annual Revenue

$57,829

AirDNA projects $223/night at 71% occupancy ($57,829).

User selected values for this report: 71% occupancy rate, $223 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,716

Annual Expenses

$20,598

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,182

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$482

Management & Platform Fees

$145

Platform Fee (i.e. Airbnb)

$145

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

$32,036

Deductible property tax

$6,682

Est. Depreciation Value

$219,186

Profit on this property

$37,231

Your total deduction

$220,673

So, your new taxable income is your previous income minus your total deduction ($150,000 - $220,673)

-$70,673

Your old tax bill

$45,000

Your new tax bill

-$21,202

Estimated tax savings

$66,202

property-location

1203 N Baden Dr Gatlinburg, Tennessee, 37738

2 bed • 1.5 bath • 5 guests

Est. $3,238/mo

Agent

Inquire about this property

Contact Agent

$57,829

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.13%

Cap Rate

5.51%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$32,036

Deductible property tax

$6,682

Your total deduction

$73,180

Your adjusted annual income

$150,000 - $73,180 = $76,820

Taxes on $76,820 (30%)

$23,046

Your old tax bill

$45,000

Your new tax bill

$23,046

Estimated tax savings

$21,954

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