BNBCalc.com Investment Analysis Report of 1203 N Baden Dr, Gatlinburg, TN 37738, USA

2 bed • 1.5 bath • 5 guests • $675,000

BNB

Calc

Return Metrics

-5.5% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-5.5%

Cap Rate

5.42%

Return on Investment

11.12%

Annual Revenue

$57,829

AirDNA projects $223/night at 71% occupancy ($57,829).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,766

Annual Expenses

$21,198

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,182

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$482

Management & Platform Fees

$145

Platform Fee (i.e. Airbnb)

$145

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

$32,036

Deductible property tax

$6,682

Est. Depreciation Value

$314,961

Profit on this property

$36,631

Your total deduction

$317,048

So, your new taxable income is your previous income minus your total deduction ($150,000 - $317,048)

-$167,048

Your old tax bill

$45,000

Your new tax bill

-$50,114

Estimated tax savings

$95,114

1203 N Baden Dr

Gatlinburg, Tennessee, 37738

2 bed • 1.5 bath • 5 guests • $675,000

Annual Revenue

$57,829

Profit (Cash Flow)

-$8,897

Cap Rate

5.4%

Annual Revenue

$57,829

AirDNA projects $223/night at 71% occupancy ($57,829)

Occupancy Rate

Avg Daily Rate

Return Metrics

-5.5% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.5%

Cap Rate

5.42%

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

$32,036

Deductible property tax

$6,682

Your total deduction

$102,512

Your adjusted annual income

$150,000 - $102,512 = $47,488

Taxes on $47,488 (30%)

$14,246

Your old tax bill

$45,000

Your new tax bill

$14,246

Estimated tax savings

$30,754

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