BNBCalc.com Investment Analysis Report of 648 Black Bear Falls Way, Gatlinburg, TN 37738, USA

1 bed • 1 bath • 6 guests • $499,000

BNB

Calc

Return Metrics

-16.19% 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

-16.19%

Cap Rate

5.64%

Return on Investment

20.3%

Annual Revenue

$48,092

AirDNA projects $231/night at 59% occupancy ($49,779).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,661

Annual Expenses

$19,932

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,101

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$401

Management & Platform Fees

$120

Platform Fee (i.e. Airbnb)

$120

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

$26,643

Deductible property tax

$4,940

Est. Depreciation Value

$232,541

Profit on this property

$28,160

Your total deduction

$235,965

So, your new taxable income is your previous income minus your total deduction ($150,000 - $235,965)

-$85,965

Your old tax bill

$45,000

Your new tax bill

-$25,790

Estimated tax savings

$70,790

property-location

648 Black Bear Falls Way Gatlinburg, Tennessee, 37738

1 bed • 1 bath • 6 guests

Est. $2,393/mo

Agent

Inquire about this property

Contact Agent

$48,092

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-16.19%

Cap Rate

5.64%

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

$26,643

Deductible property tax

$4,940

Your total deduction

$77,575

Your adjusted annual income

$150,000 - $77,575 = $72,425

Taxes on $72,425 (30%)

$21,728

Your old tax bill

$45,000

Your new tax bill

$21,728

Estimated tax savings

$23,272

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