BNBCalc Short Term Rental Investment Analysis 1128 Ski Mountain Road, Gatlinburg, TN, USA

4 bed • 3 bath • 14 guests • $839,000

BNB

Calc

Annual Revenue

$105,884

Profit (Cash Flow)

$21,843

Cap Rate

9.3%

Annual Revenue

$105,884

AirDNA projects $446/night at 65% occupancy ($105,884).

BNB Calc projects a 65% occupancy rate, $446 rate per night.

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

Return Metrics

10.72% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$21,842	$43,685	$65,528	$87,371	$109,214	$218,429	$655,289
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,242	$16,993	$26,283	$36,147	$46,619	$109,501	$671,200
Down Payment	$167,800	$167,800	$167,800	$167,800	$167,800	$167,800	$167,800
Property Appreciation	$25,170	$51,095	$77,797	$105,301	$133,630	$288,545	$1,197,473
Total Return	$223,055	$279,574	$337,410	$396,621	$457,265	$784,277	$2,691,762

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.72%

Cap Rate

9.34%

Return on Investment

27.12%

1128 Ski Mountain Rd Gatlinburg, Tennessee, 37738

4 bed • 3 bath • 14 guests

Purchase Price

Est. $4,024/mo

Inquire about this property

Contact Agent

$105,884

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,843

Profit

Revenue

$105,884

Operating Expenses

$27,445

Operating Income

$78,439

Mortgage & Taxes

$56,596

Profit (Cash Flow)

$21,843

$203,720

Cash Investment

Down Payment

$167,800

Renos & Furnishing

$10,750

Closing Costs

$25,170

Total

$203,720

DSCR Ratio

Strong

1.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.72%

Cap Rate

9.34%

Return on Investment

27.12%

STR 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

$39,820

Deductible property tax

$8,306

Your total deduction

$62,759

Your adjusted annual income

$150,000 - $62,759 = $87,241

Taxes on $87,241 (30%)

$26,172

Your old tax bill

$45,000

Your new tax bill

$26,172

Estimated tax savings

$18,828

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com