BNBCalc.com Investment Analysis Report of 749 Golf View Boulevard, Pigeon Forge, TN, USA

3 bed • 3 bath • 10 guests • $595,000

BNB

Calc

Return Metrics

9.28% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.28%

Cap Rate

9.01%

Return on Investment

25.55%

Annual Revenue

$77,381

AirDNA projects $321/night at 66% occupancy ($77,380).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,978

Annual Expenses

$23,739

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,345

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$645

Management & Platform Fees

$193

Platform Fee (i.e. Airbnb)

$193

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

$28,239

Deductible property tax

$5,890

Est. Depreciation Value

$279,636

Profit on this property

$53,641

Your total deduction

$260,124

So, your new taxable income is your previous income minus your total deduction ($150,000 - $260,124)

-$110,124

Your old tax bill

$45,000

Your new tax bill

-$33,037

Estimated tax savings

$78,037

property-location

749 Golf View Blvd Pigeon Forge, Tennessee, 37863

3 bed • 3 bath • 10 guests

Est. $2,854/mo

Agent

Inquire about this property

Contact Agent

$77,381

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.28%

Cap Rate

9.01%

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

$28,239

Deductible property tax

$5,890

Your total deduction

$69,612

Your adjusted annual income

$150,000 - $69,612 = $80,388

Taxes on $80,388 (30%)

$24,116

Your old tax bill

$45,000

Your new tax bill

$24,116

Estimated tax savings

$20,884

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