BNBCalc.com Investment Analysis Report of 484 Chetola Trl, Townsend, TN 37882, USA

4 bed • 5 bath • 14 guests • $800,000

BNB

Calc

Return Metrics

2.53% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

2.53%

Cap Rate

7.36%

Return on Investment

18.85%

Annual Revenue

$83,451

AirDNA projects $336/night at 68% occupancy ($83,450).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,044

Annual Expenses

$24,529

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,395

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$695

Management & Platform Fees

$209

Platform Fee (i.e. Airbnb)

$209

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

$375,651

Profit on this property

$58,922

Your total deduction

$362,618

So, your new taxable income is your previous income minus your total deduction ($150,000 - $362,618)

-$212,618

Your old tax bill

$45,000

Your new tax bill

-$63,785

Estimated tax savings

$108,785

484 Chetola Trl Tennessee, 37882

4 bed • 5 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

$83,451

Profit (Cash Flow)

$4,958

Cap Rate

7.4%

Annual Revenue

$83,451

AirDNA projects $336/night at 68% occupancy ($83,451)

Occupancy Rate

Avg Daily Rate

Return Metrics

2.53% 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

2.53%

Cap Rate

7.36%

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

$106,698

Your adjusted annual income

$150,000 - $106,698 = $43,302

Taxes on $43,302 (30%)

$12,991

Your old tax bill

$45,000

Your new tax bill

$12,991

Estimated tax savings

$32,009

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