BNBCalc.com Investment Analysis Report of 4907 Angie Way, Gatlinburg, TN, USA

3 bed • 3 bath • 10 guests • $725,000

BNB

Calc

Return Metrics

-5.9% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-5.9%

Cap Rate

5.31%

Return on Investment

10.54%

Annual Revenue

$60,010

AirDNA projects $265/night at 62% occupancy ($60,009).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,790

Annual Expenses

$21,481

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,200

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$500

Management & Platform Fees

$150

Platform Fee (i.e. Airbnb)

$150

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

$34,409

Deductible property tax

$7,177

Est. Depreciation Value

$339,509

Profit on this property

$38,528

Your total deduction

$342,567

So, your new taxable income is your previous income minus your total deduction ($150,000 - $342,567)

-$192,567

Your old tax bill

$45,000

Your new tax bill

-$57,770

Estimated tax savings

$102,770

property-location

4907 Angie Way Tennessee, 37738

3 bed • 3 bath • 10 guests

Purchase Price

Est. $3,477/mo

Agent

Inquire about this property

Contact Agent

$60,010

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.9%

Cap Rate

5.31%

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

$34,409

Deductible property tax

$7,177

Your total deduction

$111,287

Your adjusted annual income

$150,000 - $111,287 = $38,713

Taxes on $38,713 (30%)

$11,614

Your old tax bill

$45,000

Your new tax bill

$11,614

Estimated tax savings

$33,386

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