BNBCalc.com Investment Analysis Report of 823 Plantation Dr, Pigeon Forge, TN 37863, USA

2 bed • 2 bath • 6 guests • $385,000

BNB

Calc

Return Metrics

12.68% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

12.68%

Cap Rate

9.87%

Return on Investment

28.81%

Annual Revenue

$59,433

AirDNA projects $226/night at 72% occupancy ($59,432).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,784

Annual Expenses

$21,406

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,195

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$495

Management & Platform Fees

$149

Platform Fee (i.e. Airbnb)

$149

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

$18,272

Deductible property tax

$3,811

Est. Depreciation Value

$181,477

Profit on this property

$38,026

Your total deduction

$165,535

So, your new taxable income is your previous income minus your total deduction ($150,000 - $165,535)

-$15,535

Your old tax bill

$45,000

Your new tax bill

-$4,660

Estimated tax savings

$49,660

823 Plantation Dr Pigeon Forge, Tennessee, 37863-2900

2 bed • 2 bath • 6 guests • $385,000

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

$59,433

Profit (Cash Flow)

$12,058

Cap Rate

9.9%

Annual Revenue

$59,433

AirDNA projects $226/night at 72% occupancy ($59,433)

Occupancy Rate

Avg Daily Rate

Return Metrics

12.68% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.68%

Cap Rate

9.87%

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

$18,272

Deductible property tax

$3,811

Your total deduction

$41,887

Your adjusted annual income

$150,000 - $41,887 = $108,113

Taxes on $108,113 (30%)

$32,434

Your old tax bill

$45,000

Your new tax bill

$32,434

Estimated tax savings

$12,566

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