BNBCalc.com Investment Analysis Report of 2201 Boatmans Ridge Rd, Morristown, TN 37814, USA

5 bed • 5.5 bath • 12 guests • $500,000

BNB

Calc

Return Metrics

8.66% 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

8.66%

Cap Rate

9.08%

Return on Investment

20.19%

Annual Revenue

$67,935

AirDNA projects $278/night at 62% occupancy ($62,953).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,876

Annual Expenses

$22,512

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,266

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$566

Management & Platform Fees

$170

Platform Fee (i.e. Airbnb)

$170

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

$21,357

Deductible property tax

$4,950

Est. Depreciation Value

$238,842

Profit on this property

$45,424

Your total deduction

$219,726

So, your new taxable income is your previous income minus your total deduction ($150,000 - $219,726)

-$69,726

Your old tax bill

$45,000

Your new tax bill

-$20,918

Estimated tax savings

$65,918

2201 Boatmans Ridge Rd Morristown, Tennessee, 37814-2058

5 bed • 5.5 bath • 12 guests • $500,000

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

$67,935

Profit (Cash Flow)

$14,584

Cap Rate

9.1%

Annual Revenue

$67,935

AirDNA projects $278/night at 62% occupancy ($62,953)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.66% 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

8.66%

Cap Rate

9.08%

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

$21,357

Deductible property tax

$4,950

Your total deduction

$56,934

Your adjusted annual income

$150,000 - $56,934 = $93,066

Taxes on $93,066 (30%)

$27,920

Your old tax bill

$45,000

Your new tax bill

$27,920

Estimated tax savings

$17,080

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