BNBCalc.com Investment Analysis Report of 809 Crystal Branch Way, Gatlinburg, TN 37738, USA

8 bed • 6 bath • 20 guests • $1,200,000

BNB

Calc

Return Metrics

31.41% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

31.41%

Cap Rate

14.47%

Return on Investment

47.58%

Annual Revenue

$215,446

AirDNA projects $967/night at 61% occupancy ($215,446).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,474

Annual Expenses

$41,688

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,495

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,795

Management & Platform Fees

$539

Platform Fee (i.e. Airbnb)

$539

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

$56,953

Deductible property tax

$11,880

Est. Depreciation Value

$565,157

Profit on this property

$173,758

Your total deduction

$460,232

So, your new taxable income is your previous income minus your total deduction ($150,000 - $460,232)

-$310,232

Your old tax bill

$45,000

Your new tax bill

-$93,070

Estimated tax savings

$138,070

809 Crystal Br Wy Gatlinburg, Tennessee, 37738

8 bed • 6 bath • 20 guests • $1,200,000

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

$215,446

Profit (Cash Flow)

$92,818

Cap Rate

14.5%

Annual Revenue

$215,446

AirDNA projects $967/night at 61% occupancy ($215,446)

Occupancy Rate

Avg Daily Rate

Return Metrics

31.41% 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

31.41%

Cap Rate

14.47%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$75,176

Your adjusted annual income

$150,000 - $75,176 = $74,824

Taxes on $74,824 (30%)

$22,447

Your old tax bill

$45,000

Your new tax bill

$22,447

Estimated tax savings

$22,553

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