BNBCalc.com Investment Analysis Report of 2518 Hatcher Mountain Rd, Pigeon Forge, TN 37862, USA

3 bed • 2 bath • 6 guests • $600,000

BNB

Calc

Return Metrics

12.76% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

12.76%

Cap Rate

9.42%

Return on Investment

29.8%

Annual Revenue

$80,755

AirDNA projects $330/night at 67% occupancy ($80,755).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,015

Annual Expenses

$24,178

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,373

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$673

Management & Platform Fees

$202

Platform Fee (i.e. Airbnb)

$202

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

$24,156

Deductible property tax

$6,600

Est. Depreciation Value

$281,778

Profit on this property

$56,577

Your total deduction

$255,957

So, your new taxable income is your previous income minus your total deduction ($150,000 - $255,957)

-$105,957

Your old tax bill

$45,000

Your new tax bill

-$31,787

Estimated tax savings

$76,787

2518 Hatcher Mountain Rd Pigeon Forge, Tennessee, 37862

3 bed • 2 bath • 6 guests • $600,000

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

$80,755

Profit (Cash Flow)

$18,705

Cap Rate

9.4%

Annual Revenue

$80,755

AirDNA projects $330/night at 67% occupancy ($80,755)

Occupancy Rate

Avg Daily Rate

Return Metrics

12.76% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.76%

Cap Rate

9.42%

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

$24,156

Deductible property tax

$6,600

Your total deduction

$63,989

Your adjusted annual income

$150,000 - $63,989 = $86,011

Taxes on $86,011 (30%)

$25,803

Your old tax bill

$45,000

Your new tax bill

$25,803

Estimated tax savings

$19,197

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