BNBCalc.com Investment Analysis Report of 1260 Ski View Dr, Gatlinburg, TN 37738, USA

3 bed • 2 bath • 8 guests • $180,000

BNB

Calc

Return Metrics

36.94% 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

36.94%

Cap Rate

16.98%

Return on Investment

51.3%

Annual Revenue

$50,857

AirDNA projects $236/night at 59% occupancy ($50,856).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,691

Annual Expenses

$20,291

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,124

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$424

Management & Platform Fees

$127

Platform Fee (i.e. Airbnb)

$127

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

$8,543

Deductible property tax

$1,782

Est. Depreciation Value

$88,342

Profit on this property

$30,565

Your total deduction

$68,101

So, your new taxable income is your previous income minus your total deduction ($150,000 - $68,101)

$81,899

Your old tax bill

$45,000

Your new tax bill

$24,570

Estimated tax savings

$20,430

1260 Ski View Dr

Gatlinburg, Tennessee, 37738-4514

3 bed • 2 bath • 8 guests • $180,000

Annual Revenue

$50,857

Profit (Cash Flow)

$18,433

Cap Rate

17.0%

Annual Revenue

$50,857

AirDNA projects $236/night at 59% occupancy ($50,857)

Occupancy Rate

Avg Daily Rate

Return Metrics

36.94% 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

36.94%

Cap Rate

16.98%

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

$8,543

Deductible property tax

$1,782

Your total deduction

$7,845

Your adjusted annual income

$150,000 - $7,845 = $142,155

Taxes on $142,155 (30%)

$42,646

Your old tax bill

$45,000

Your new tax bill

$42,646

Estimated tax savings

$2,354

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