BNBCalc.com Investment Analysis Report of 240 Forrest Loop Way, Gatlinburg, TN 37738, USA

3 bed • 3 bath • 8 guests • $729,000

BNB

Calc

Return Metrics

-0.57% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-0.57%

Cap Rate

6.6%

Return on Investment

15.87%

Annual Revenue

$71,076

AirDNA projects $278/night at 70% occupancy ($71,076).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,910

Annual Expenses

$22,920

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,292

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$592

Management & Platform Fees

$178

Platform Fee (i.e. Airbnb)

$178

Property Manager Fee

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

$34,599

Deductible property tax

$7,217

Est. Depreciation Value

$341,351

Profit on this property

$48,157

Your total deduction

$335,011

So, your new taxable income is your previous income minus your total deduction ($150,000 - $335,011)

-$185,011

Your old tax bill

$45,000

Your new tax bill

-$55,503

Estimated tax savings

$100,503

240 Forrest Loop Way Gatlinburg, Tennessee, 37738

3 bed • 3 bath • 8 guests • $729,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$71,076

Profit (Cash Flow)

-$1,019

Cap Rate

6.6%

Annual Revenue

$71,076

AirDNA projects $278/night at 70% occupancy ($71,076)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.57% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.57%

Cap Rate

6.6%

Return on Investment

15.87%

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

$34,599

Deductible property tax

$7,217

Your total deduction

$102,476

Your adjusted annual income

$150,000 - $102,476 = $47,524

Taxes on $47,524 (30%)

$14,257

Your old tax bill

$45,000

Your new tax bill

$14,257

Estimated tax savings

$30,743

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