BNBCalc.com Investment Analysis Report of 1259 Appalachian Way, Gatlinburg, TN 37738, USA

2 bed • 2 bath • 8 guests • $769,000

BNB

Calc

Return Metrics

2.31% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

2.31%

Cap Rate

7.29%

Return on Investment

19.01%

Annual Revenue

$80,208

AirDNA projects $305/night at 72% occupancy ($80,207).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,009

Annual Expenses

$24,107

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,368

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$668

Management & Platform Fees

$201

Platform Fee (i.e. Airbnb)

$201

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

$36,498

Deductible property tax

$7,613

Est. Depreciation Value

$358,334

Profit on this property

$56,101

Your total deduction

$346,344

So, your new taxable income is your previous income minus your total deduction ($150,000 - $346,344)

-$196,344

Your old tax bill

$45,000

Your new tax bill

-$58,903

Estimated tax savings

$103,903

1259 Appalachian Way Gatlinburg, Tennessee, 37738

2 bed • 2 bath • 8 guests • $769,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$80,208

Profit (Cash Flow)

$4,237

Cap Rate

7.3%

Annual Revenue

$80,208

AirDNA projects $305/night at 72% occupancy ($80,208)

Occupancy Rate

Avg Daily Rate

Return Metrics

2.31% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.31%

Cap Rate

7.29%

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

$36,498

Deductible property tax

$7,613

Your total deduction

$102,273

Your adjusted annual income

$150,000 - $102,273 = $47,727

Taxes on $47,727 (30%)

$14,318

Your old tax bill

$45,000

Your new tax bill

$14,318

Estimated tax savings

$30,682

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