BNBCalc.com Investment Analysis Report of 1050 Ski View Drive, Gatlinburg, TN, USA

3 bed • 2 bath • 12 guests • $399,900

BNB

Calc

Return Metrics

6.25% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

6.25%

Cap Rate

10.99%

Return on Investment

19.96%

Annual Revenue

$85,905

AirDNA projects $392/night at 60% occupancy ($85,905).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,495

Annual Expenses

$41,943

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,416

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$716

Management & Platform Fees

$1,639

Platform Fee (i.e. Airbnb)

$215

Property Manager Fee

$1,425

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

$31,830

Deductible property tax

$3,999

Est. Depreciation Value

$189,620

Profit on this property

$43,963

Your total deduction

$181,486

So, your new taxable income is your previous income minus your total deduction ($150,000 - $181,486)

-$31,486

Your old tax bill

$45,000

Your new tax bill

-$9,446

Estimated tax savings

$54,446

1050 Ski View Dr Gatlinburg, Tennessee, 37738-4508

3 bed • 2 bath • 12 guests • $399,900

Annual Revenue

$85,905

Profit (Cash Flow)

$6,283

Cap Rate

11.0%

Annual Revenue

$85,905

AirDNA projects $392/night at 60% occupancy ($85,905)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.25% 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

6.25%

Cap Rate

10.99%

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

$31,830

Deductible property tax

$3,999

Your total deduction

$52,269

Your adjusted annual income

$150,000 - $52,269 = $97,731

Taxes on $97,731 (30%)

$29,319

Your old tax bill

$45,000

Your new tax bill

$29,319

Estimated tax savings

$15,681

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