BNBCalc.com Investment Analysis Report of 719 Sunshine Trail, Gatlinburg, TN 37738, USA

3 bed • 2 bath • 10 guests • $450,000

BNB

Calc

Return Metrics

34.29% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

34.29%

Cap Rate

15.27%

Return on Investment

50.29%

Annual Revenue

$95,033

AirDNA projects $413/night at 63% occupancy ($95,032).

User selected values for this report: 63% occupancy rate, $413 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,190

Annual Expenses

$26,274

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,492

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$792

Management & Platform Fees

$238

Platform Fee (i.e. Airbnb)

$238

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

$21,357

Deductible property tax

$4,455

Est. Depreciation Value

$147,994

Profit on this property

$68,759

Your total deduction

$105,048

So, your new taxable income is your previous income minus your total deduction ($150,000 - $105,048)

$44,952

Your old tax bill

$45,000

Your new tax bill

$13,486

Estimated tax savings

$31,514

property-location

719 Sunshine Trail Gatlinburg, Tennessee, 37738-6361

3 bed • 2 bath • 10 guests

Est. $2,158/mo

Agent

Inquire about this property

Contact Agent

$95,033

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

34.29%

Cap Rate

15.27%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$21,357

Deductible property tax

$4,455

Your total deduction

$5,410

Your adjusted annual income

$150,000 - $5,410 = $144,590

Taxes on $144,590 (30%)

$43,377

Your old tax bill

$45,000

Your new tax bill

$43,377

Estimated tax savings

$1,623

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