BNBCalc.com Investment Analysis Report of 4165 Old Webb Creek Rd, Pittman Center, TN 37738, USA

4 bed • 4 bath • 14 guests • $800,000

BNB

Calc

Return Metrics

10.08% 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

10.08%

Cap Rate

9.2%

Return on Investment

26.41%

Annual Revenue

$100,347

AirDNA projects $482/night at 57% occupancy ($100,347).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,227

Annual Expenses

$26,725

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,536

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$836

Management & Platform Fees

$251

Platform Fee (i.e. Airbnb)

$251

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

$37,969

Deductible property tax

$7,920

Est. Depreciation Value

$375,491

Profit on this property

$73,622

Your total deduction

$347,758

So, your new taxable income is your previous income minus your total deduction ($150,000 - $347,758)

-$197,758

Your old tax bill

$45,000

Your new tax bill

-$59,327

Estimated tax savings

$104,327

4165 Old Webb Creek Rd Gatlinburg, Tennessee, 37738-6236

4 bed • 4 bath • 14 guests • $800,000

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

$100,347

Profit (Cash Flow)

$19,658

Cap Rate

9.2%

Annual Revenue

$100,347

AirDNA projects $482/night at 57% occupancy ($100,347)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.08% 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

10.08%

Cap Rate

9.2%

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

$37,969

Deductible property tax

$7,920

Your total deduction

$91,950

Your adjusted annual income

$150,000 - $91,950 = $58,050

Taxes on $58,050 (30%)

$17,415

Your old tax bill

$45,000

Your new tax bill

$17,415

Estimated tax savings

$27,585

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