BNBCalc.com Investment Analysis Report of 1107 Antelope Way, Pigeon Forge, TN 37862, USA

4 bed • 4 bath • 10 guests • $1,250,000

BNB

Calc

Return Metrics

14.11% 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

14.11%

Cap Rate

10.11%

Return on Investment

30.79%

Annual Revenue

$161,073

AirDNA projects $575/night at 63% occupancy ($132,309).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,885

Annual Expenses

$34,619

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,042

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,342

Management & Platform Fees

$403

Platform Fee (i.e. Airbnb)

$403

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

$59,326

Deductible property tax

$12,375

Est. Depreciation Value

$582,745

Profit on this property

$126,453

Your total deduction

$527,993

So, your new taxable income is your previous income minus your total deduction ($150,000 - $527,993)

-$377,993

Your old tax bill

$45,000

Your new tax bill

-$113,398

Estimated tax savings

$158,398

property-location

1107 Antelope Way Pigeon Forge, Tennessee, 37862

4 bed • 4 bath • 10 guests • $1,250,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$161,073

Profit (Cash Flow)

$42,141

Cap Rate

10.1%

Annual Revenue

$161,073

AirDNA projects $575/night at 63% occupancy ($132,309).

Occupancy Rate

Avg Daily Rate

Return Metrics

14.11% 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

14.11%

Cap Rate

10.11%

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

$59,326

Deductible property tax

$12,375

Your total deduction

$131,065

Your adjusted annual income

$150,000 - $131,065 = $18,935

Taxes on $18,935 (30%)

$5,680

Your old tax bill

$45,000

Your new tax bill

$5,680

Estimated tax savings

$39,320

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 recomend LearnLikeACPA.com