BNBCalc.com Investment Analysis Report of 3049 Brothers Way, Pigeon Forge, TN 37862, USA

2 bed • 1.5 bath • 6 guests • $475,000

BNB

Calc

Return Metrics

2.74% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.74%

Cap Rate

8.31%

Return on Investment

36.41%

Annual Revenue

$70,872

AirDNA projects $252/night at 77% occupancy ($70,871).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,613

Annual Expenses

$31,357

Utilities

$520

Internet + TV

$175

Water/Sewer

$70

Garbage

$50

Electric

$125

Gas

$50

Other

$50

Maintenance

$1,916

Property Insurance

$150

HOA

$180

Landscaping

$50

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$250

Cleaning Cost

$886

Management & Platform Fees

$177

Platform Fee (i.e. Airbnb)

$177

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

$21,397

Deductible property tax

$5,225

Est. Depreciation Value

$222,848

Profit on this property

$39,515

Your total deduction

$209,955

So, your new taxable income is your previous income minus your total deduction ($150,000 - $209,955)

-$59,955

Your old tax bill

$45,000

Your new tax bill

-$17,987

Estimated tax savings

$62,987

property-location

3049 Brothers Way Pigeon Forge, Tennessee, 37862

2 bed • 1.5 bath • 6 guests

Est. $2,278/mo

Agent

Inquire about this property

Contact Agent

$70,872

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.74%

Cap Rate

8.31%

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

$21,397

Deductible property tax

$5,225

Your total deduction

$58,139

Your adjusted annual income

$150,000 - $58,139 = $91,861

Taxes on $91,861 (30%)

$27,558

Your old tax bill

$45,000

Your new tax bill

$27,558

Estimated tax savings

$17,442

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