BNBCalc.com Investment Analysis Report of 1663 Mountain Lodge Way, Pigeon Forge, TN 37862, USA

5 bed • 4 bath • 13 guests • $975,000

BNB

Calc

Return Metrics

22.65% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

22.65%

Cap Rate

12.25%

Return on Investment

39.02%

Annual Revenue

$163,118

AirDNA projects $638/night at 53% occupancy ($123,503).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,634

Annual Expenses

$43,607

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,059

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,359

Management & Platform Fees

$1,115

Platform Fee (i.e. Airbnb)

$408

Property Manager Fee

$707

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

$46,275

Deductible property tax

$9,653

Est. Depreciation Value

$457,370

Profit on this property

$119,510

Your total deduction

$393,787

So, your new taxable income is your previous income minus your total deduction ($150,000 - $393,787)

-$243,787

Your old tax bill

$45,000

Your new tax bill

-$73,136

Estimated tax savings

$118,136

1663 Mountain Lodge Way Pigeon Forge, Tennessee, 37862

5 bed • 4 bath • 13 guests • $975,000

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

$163,118

Profit (Cash Flow)

$53,750

Cap Rate

12.3%

Annual Revenue

$163,118

AirDNA projects $638/night at 53% occupancy ($123,504)

Occupancy Rate

Avg Daily Rate

Return Metrics

22.65% 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

22.65%

Cap Rate

12.25%

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

$46,275

Deductible property tax

$9,653

Your total deduction

$82,203

Your adjusted annual income

$150,000 - $82,203 = $67,797

Taxes on $67,797 (30%)

$20,339

Your old tax bill

$45,000

Your new tax bill

$20,339

Estimated tax savings

$24,661

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