BNBCalc.com Investment Analysis Report of 1721 Flicker Ln, Gatlinburg, TN 37738, USA

6 bed • 5 bath • 16 guests • $1,300,000

BNB

Calc

Return Metrics

7.3% 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

7.3%

Cap Rate

8.5%

Return on Investment

23.77%

Annual Revenue

$142,883

AirDNA projects $652/night at 47% occupancy ($111,925).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,688

Annual Expenses

$32,255

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,891

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,191

Management & Platform Fees

$357

Platform Fee (i.e. Airbnb)

$357

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

$61,699

Deductible property tax

$12,870

Est. Depreciation Value

$608,493

Profit on this property

$110,629

Your total deduction

$572,434

So, your new taxable income is your previous income minus your total deduction ($150,000 - $572,434)

-$422,434

Your old tax bill

$45,000

Your new tax bill

-$126,730

Estimated tax savings

$171,730

1721 Flicker Ln Gatlinburg, Tennessee, 37738-5843

6 bed • 5 bath • 16 guests • $1,300,000

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

$142,883

Profit (Cash Flow)

$22,945

Cap Rate

8.5%

Annual Revenue

$142,883

AirDNA projects $652/night at 47% occupancy ($111,925)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.3% 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

7.3%

Cap Rate

8.5%

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

$61,699

Deductible property tax

$12,870

Your total deduction

$157,922

Your adjusted annual income

$150,000 - $157,922 = -$7,922

Taxes on -$7,922 (30%)

-$2,377

Your old tax bill

$45,000

Your new tax bill

-$2,377

Estimated tax savings

$47,377

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