BNBCalc.com Investment Analysis Report of 1260 Ski View Dr, Gatlinburg, TN 37738, USA

3 bed • 2 bath • 8 guests • $180,000

BNB

Calc

Return Metrics

38.14% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

38.14%

Cap Rate

17.31%

Return on Investment

52.5%

Annual Revenue

$50,857

AirDNA projects $236/night at 59% occupancy ($50,856).

User selected values for this report: 59% occupancy rate, $236 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,641

Annual Expenses

$19,691

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,124

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$424

Management & Platform Fees

$127

Platform Fee (i.e. Airbnb)

$127

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

$8,543

Deductible property tax

$1,782

Est. Depreciation Value

$61,442

Profit on this property

$31,165

Your total deduction

$40,601

So, your new taxable income is your previous income minus your total deduction ($150,000 - $40,601)

$109,399

Your old tax bill

$45,000

Your new tax bill

$32,820

Estimated tax savings

$12,180

property-location

1260 Ski View Dr Gatlinburg, Tennessee, 37738-4514

3 bed • 2 bath • 8 guests

Est. $863/mo

Agent

Inquire about this property

Contact Agent

$50,857

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

38.14%

Cap Rate

17.31%

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

$8,543

Deductible property tax

$1,782

Your total deduction

-$825

Your adjusted annual income

$150,000 - -$825 = $150,825

Taxes on $150,825 (30%)

$45,247

Your old tax bill

$45,000

Your new tax bill

$45,247

Estimated tax savings

-$247

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