BNBCalc.com Investment Analysis Report of 1150 Twin Oaks Rd, Gatlinburg, TN 37738, USA

4 bed • 3 bath • 12 guests • $699,900

BNB

Calc

Return Metrics

28.26% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

28.26%

Cap Rate

13.72%

Return on Investment

50.75%

Annual Revenue

$126,170

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,507

Annual Expenses

$30,082

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,751

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,051

Management & Platform Fees

$315

Platform Fee (i.e. Airbnb)

$315

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

$44,632

Deductible property tax

$7,699

Est. Depreciation Value

$341,549

Profit on this property

$96,088

Your total deduction

$297,792

So, your new taxable income is your previous income minus your total deduction ($150,000 - $297,792)

-$147,792

Your old tax bill

$45,000

Your new tax bill

-$44,338

Estimated tax savings

$89,338

1150 Twin Oaks Rd

Gatlinburg, Tennessee, 37738

4 bed • 3 bath • 12 guests • $699,900

Annual Revenue

$126,170

Profit (Cash Flow)

$34,192

Cap Rate

13.7%

Annual Revenue

$126,170

AirDNA projects $508/night at 68% occupancy ($126,170)

Occupancy Rate

Avg Daily Rate

Return Metrics

28.26% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

28.26%

Cap Rate

13.72%

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

$44,632

Deductible property tax

$7,699

Your total deduction

$64,864

Your adjusted annual income

$150,000 - $64,864 = $85,136

Taxes on $85,136 (30%)

$25,541

Your old tax bill

$45,000

Your new tax bill

$25,541

Estimated tax savings

$19,459

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