BNBCalc Short Term Rental Investment Analysis 1150 Twin Oaks Rd, Gatlinburg, TN 37738, USA

4 bed • 3 bath • 12 guests • $699,900

BNB

Calc

Annual Revenue

$126,170

Profit (Cash Flow)

$34,786

Cap Rate

13.8%

Annual Revenue

$126,170

AirDNA projects $508/night at 68% occupancy ($126,169).

BNB Calc projects a 68% occupancy rate, $508 rate per night.

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

Return Metrics

28.75% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$34,785	$69,571	$104,357	$139,143	$173,929	$347,858	$1,043,576
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,215	$12,891	$20,059	$27,757	$36,024	$87,477	$629,910
Down Payment	$69,990	$69,990	$69,990	$69,990	$69,990	$69,990	$69,990
Property Appreciation	$20,997	$42,623	$64,899	$87,843	$111,475	$240,707	$998,941
Total Return	$131,988	$195,076	$259,307	$324,735	$391,420	$746,033	$2,742,417

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.75%

Cap Rate

13.81%

Return on Investment

51.24%

1150 Twin Oaks Rd Gatlinburg, Tennessee, 37738

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,357/mo

Inquire about this property

Contact Agent

$126,170

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$34,786

Profit

Revenue

$126,170

Operating Expenses

$29,482

Operating Income

$96,688

Mortgage & Taxes

$61,902

Profit (Cash Flow)

$34,786

$120,987

Cash Investment

Down Payment

$69,990

Renos & Furnishing

$30,000

Closing Costs

$20,997

Total

$120,987

DSCR Ratio

Strong

1.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.75%

Cap Rate

13.81%

Return on Investment

51.24%

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

$44,632

Deductible property tax

$7,699

Your total deduction

$36,187

Your adjusted annual income

$150,000 - $36,187 = $113,813

Taxes on $113,813 (30%)

$34,144

Your old tax bill

$45,000

Your new tax bill

$34,144

Estimated tax savings

$10,856

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