BNBCalc Short Term Rental Investment Analysis 137 Bear Paw Ln, Mountain City, TN 37683, USA

2 bed • 2 bath • 6 guests • $360,000

BNB

Calc

Annual Revenue

$42,193

Profit (Cash Flow)

-$657

Cap Rate

6.6%

Annual Revenue

$42,193

AirDNA projects $152/night at 76% occupancy ($42,192).

BNB Calc projects a 76% occupancy rate, $152 rate per night.

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

Return Metrics

-0.73% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$656	-$1,313	-$1,969	-$2,626	-$3,282	-$6,565	-$19,697
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,536	$7,291	$11,277	$15,510	$20,003	$46,985	$288,000
Down Payment	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000
Property Appreciation	$10,800	$21,924	$33,381	$45,183	$57,338	$123,809	$513,814
Total Return	$85,680	$99,902	$114,689	$130,067	$146,059	$236,229	$854,117

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.73%

Cap Rate

6.56%

Return on Investment

15.31%

137 Bear Paw Ln Mountain City, Tennessee, 37683

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,727/mo

Inquire about this property

Contact Agent

$42,193

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$657

Profit

Revenue

$42,193

Operating Expenses

$18,565

Operating Income

$23,628

Mortgage & Taxes

$24,284

Profit (Cash Flow)

-$657

$89,300

Cash Investment

Down Payment

$72,000

Renos & Furnishing

$6,500

Closing Costs

$10,800

Total

$89,300

DSCR Ratio

Weak

0.97

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.73%

Cap Rate

6.56%

Return on Investment

15.31%

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

$17,086

Deductible property tax

$3,564

Your total deduction

$37,218

Your adjusted annual income

$150,000 - $37,218 = $112,782

Taxes on $112,782 (30%)

$33,835

Your old tax bill

$45,000

Your new tax bill

$33,835

Estimated tax savings

$11,165

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