BNBCalc.com Investment Analysis Report of 1614 Little Pond Creek Rd, Pegram, TN, 37143

4 bed • 3 bath • 12 guests • $950,000

BNB

Calc

Return Metrics

-15.35% 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

-15.35%

Cap Rate

3.03%

Return on Investment

1.14%

Annual Revenue

$48,917

AirDNA projects $227/night at 59% occupancy ($48,917). Airbtics projects $304/night at 50% occupancy ($55,517). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$33,687$51,859$73,612$113,048
Occupancy41%50%58%65%
Nightly Rate$218$273$335$458

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Spacious Home Convenient to Downtown Nashville
$39,188
$212
50%
42103$78❌✅❌N / Y⭐️ 5 (156)Profile

B

Nashville Area Family Getaway w/ Private Pool!
$55,548
$238
58%
44152$258✅✅❌N / Y⭐️ 4.8 (70)Profile

C

Luxe Mountain Retreat- near Nashville - Sleeps 12
$49,666
$274
48%
44121$350✅❌❌N / Y⭐️ 5 (45)Profile

D

10 Mins To Broadway - Spacious Townhouse
$23,399
$100
59%
44122$225❌❌❌N / Y⭐️ 4.6 (62)Profile

E

The Song - The Music City Collection
$45,299
$319
37%
44102$175❌❌✅N / Y⭐️ 4.8 (61)Profile

Operating Expenses

Monthly Expenses

$1,670

Annual Expenses

$20,039

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,108

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$408

Management & Platform Fees

$122

Platform Fee (i.e. Airbnb)

$122

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$5,340

Annual Mortgage & Tax

$64,080

Downpayment

Purchase Price

$950,000

Percent Down

20%

Total Downpayment

$190,000

Total Loan Amount

$760,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$4,557

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$784

Mortgage Insurance (PMI)

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

$45,088

Deductible property tax

$9,405

Est. Depreciation Value

$444,416

Profit on this property

$28,878

Your total deduction

$470,031

So, your new taxable income is your previous income minus your total deduction ($150,000 - $470,031)

-$320,031

Your old tax bill

$45,000

Your new tax bill

-$96,009

Estimated tax savings

$141,009

property-location

1614 Little Pond Creek Rd Pegram, Tennessee, 37143

4 bed • 3 bath • 12 guests

Purchase Price

Est. $4,557/mo

Agent

Inquire about this property

Contact Agent

-56

Airbnb Investor Score

-$35,202

Annual Profit

3.0%

Cap Rate

-15.4%

Cash on Cash

$48,917

Annual Revenue

BNBCalc predicts this property will get $304 per night with 50% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-15.35%

Cap Rate

3.03%

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

$45,088

Deductible property tax

$9,405

Your total deduction

$167,295

Your adjusted annual income

$150,000 - $167,295 = -$17,295

Taxes on -$17,295 (30%)

-$5,188

Your old tax bill

$45,000

Your new tax bill

-$5,188

Estimated tax savings

$50,188

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