BNBCalc.com Investment Analysis Report of 185 Sugar Hollow Trail, Piney Flats, TN 37686, USA

4 bed • 3 bath • 10 guests • $650,000

BNB

Calc

Return Metrics

9.71% 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

9.71%

Cap Rate

9.13%

Return on Investment

25.86%

Annual Revenue

$84,006

AirDNA projects $460/night at 50% occupancy ($84,006).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,050

Annual Expenses

$24,601

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,400

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$700

Management & Platform Fees

$210

Platform Fee (i.e. Airbnb)

$210

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

$30,850

Deductible property tax

$6,435

Est. Depreciation Value

$306,247

Profit on this property

$59,405

Your total deduction

$284,126

So, your new taxable income is your previous income minus your total deduction ($150,000 - $284,126)

-$134,126

Your old tax bill

$45,000

Your new tax bill

-$40,238

Estimated tax savings

$85,238

property-location

185 Sugar Hollow Trail Piney Flats, Tennessee, 37686-3205

4 bed • 3 bath • 10 guests

Purchase Price

Est. $3,118/mo

Agent

Inquire about this property

Contact Agent

$84,006

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.71%

Cap Rate

9.13%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$75,470

Your adjusted annual income

$150,000 - $75,470 = $74,530

Taxes on $74,530 (30%)

$22,359

Your old tax bill

$45,000

Your new tax bill

$22,359

Estimated tax savings

$22,641

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