BNBCalc.com Investment Analysis Report of 921 Rocky Summit Road, Bean Station, TN, USA

3 bed • 2 bath • 9 guests • $165,000

BNB

Calc

Return Metrics

30.06% 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

30.06%

Cap Rate

15.2%

Return on Investment

44.2%

Annual Revenue

$44,560

AirDNA projects $200/night at 61% occupancy ($44,559).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,623

Annual Expenses

$19,473

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,071

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$371

Management & Platform Fees

$111

Platform Fee (i.e. Airbnb)

$111

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

$7,831

Deductible property tax

$1,633

Est. Depreciation Value

$81,433

Profit on this property

$25,087

Your total deduction

$65,811

So, your new taxable income is your previous income minus your total deduction ($150,000 - $65,811)

$84,189

Your old tax bill

$45,000

Your new tax bill

$25,257

Estimated tax savings

$19,743

921 Rocky Summit Rd Bean Station, Tennessee, 37708

3 bed • 2 bath • 9 guests • $165,000

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

$44,560

Profit (Cash Flow)

$13,963

Cap Rate

15.2%

Annual Revenue

$44,560

AirDNA projects $200/night at 61% occupancy ($44,560)

Occupancy Rate

Avg Daily Rate

Return Metrics

30.06% 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

30.06%

Cap Rate

15.2%

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

$7,831

Deductible property tax

$1,633

Your total deduction

$10,259

Your adjusted annual income

$150,000 - $10,259 = $139,741

Taxes on $139,741 (30%)

$41,922

Your old tax bill

$45,000

Your new tax bill

$41,922

Estimated tax savings

$3,078

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