BNBCalc Short Term Rental Investment Analysis 112 Pineview Ln, Copperhill, TN, USA

3 bed • 3 bath • 8 guests • $400,000

BNB

Calc

Annual Revenue

$33,694

Profit (Cash Flow)

-$13,022

Cap Rate

4.1%

Annual Revenue

$33,694

AirDNA projects $236/night at 57% occupancy ($49,132).

BNB Calc projects a 41% occupancy rate, $225 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-21.43% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$13,021	-$26,043	-$39,065	-$52,087	-$65,109	-$130,218	-$390,655
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$359,999	$359,999	$359,999	$359,999	$359,999	$359,999	$359,999
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$398,978	$398,316	$398,025	$398,116	$398,600	$407,347	$580,249

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-21.43%

Cap Rate

4.05%

Return on Investment

6.9%

112 Pineview Ln Copperhill, Tennessee, 37317

3 bed • 3 bath • 8 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$33,694

Annual Revenue

AirDNA projects $236/night at 57% occupancy ($49,132.62).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$13,022

Profit

Revenue

$33,694

Operating Expenses

$17,460

Operating Income

$16,234

Mortgage & Taxes

$29,255

Profit (Cash Flow)

-$13,022

$60,750

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$8,750

Closing Costs

$12,000

Total

$60,750

DSCR Ratio

Weak

0.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-21.43%

Cap Rate

4.05%

Return on Investment

6.9%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$18,117

Deductible property tax

$4,000

Your total deduction

$97,534

Your adjusted annual income

$150,000 - $97,534 = $52,466

Taxes on $52,466 (30%)

$15,740

Your old tax bill

$45,000

Your new tax bill

$15,740

Estimated tax savings

$29,260