BNBCalc.com Investment Analysis Report of 1253 Bear Cub Way, Gatlinburg, TN, USA

3 bed • 4 bath • 14 guests • $1,599,000

BNB

Calc

Return Metrics

-7.25% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.25%

Cap Rate

5.03%

Return on Investment

9.64%

Annual Revenue

$108,288

AirDNA projects $436/night at 68% occupancy ($108,287).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,313

Annual Expenses

$27,757

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,602

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$902

Management & Platform Fees

$271

Platform Fee (i.e. Airbnb)

$271

Property Manager Fee

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

$75,890

Deductible property tax

$15,830

Est. Depreciation Value

$742,202

Profit on this property

$80,530

Your total deduction

$753,392

So, your new taxable income is your previous income minus your total deduction ($150,000 - $753,392)

-$603,392

Your old tax bill

$45,000

Your new tax bill

-$181,018

Estimated tax savings

$226,018

1253 Bear Cub Way Gatlinburg, Tennessee, 37738

3 bed • 4 bath • 14 guests • $1,599,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$108,288

Profit (Cash Flow)

-$27,326

Cap Rate

5.0%

Annual Revenue

$108,288

AirDNA projects $436/night at 68% occupancy ($108,287).

Occupancy Rate

Avg Daily Rate

Return Metrics

-7.25% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.25%

Cap Rate

5.03%

Return on Investment

9.64%

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

$75,890

Deductible property tax

$15,830

Your total deduction

$247,914

Your adjusted annual income

$150,000 - $247,914 = -$97,914

Taxes on -$97,914 (30%)

-$29,374

Your old tax bill

$45,000

Your new tax bill

-$29,374

Estimated tax savings

$74,374

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 recomend LearnLikeACPA.com