BNBCalc.com Investment Analysis Report of 139 Water Tower Rd, Gatlinburg, TN 37738, USA

5 bed • 5 bath • 16 guests • $1,200,000

BNB

Calc

Return Metrics

5.07% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.07%

Cap Rate

7.96%

Return on Investment

21.59%

Annual Revenue

$125,633

AirDNA projects $649/night at 53% occupancy ($125,632).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,501

Annual Expenses

$30,012

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,747

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,047

Management & Platform Fees

$314

Platform Fee (i.e. Airbnb)

$314

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

$56,953

Deductible property tax

$11,880

Est. Depreciation Value

$561,157

Profit on this property

$95,621

Your total deduction

$534,369

So, your new taxable income is your previous income minus your total deduction ($150,000 - $534,369)

-$384,369

Your old tax bill

$45,000

Your new tax bill

-$115,311

Estimated tax savings

$160,311

139 Water Tower Rd Gatlinburg, Tennessee, 37738-4933

5 bed • 5 bath • 16 guests • $1,200,000

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

$125,633

Profit (Cash Flow)

$14,681

Cap Rate

8.0%

Annual Revenue

$125,633

AirDNA projects $649/night at 53% occupancy ($125,633)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.07% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.07%

Cap Rate

7.96%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$152,113

Your adjusted annual income

$150,000 - $152,113 = -$2,113

Taxes on -$2,113 (30%)

-$634

Your old tax bill

$45,000

Your new tax bill

-$634

Estimated tax savings

$45,634

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