BNBCalc Short Term Rental Investment Analysis 139 Water Tower Rd, Gatlinburg, TN 37738, USA

5 bed • 5 bath • 16 guests • $1,200,000

BNB

Calc

Annual Revenue

$125,633

Profit (Cash Flow)

$15,272

Cap Rate

8.0%

Annual Revenue

$125,633

AirDNA projects $649/night at 53% occupancy ($125,632).

BNB Calc projects a 53% occupancy rate, $649 rate per night.

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

Return Metrics

5.28% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,272	$30,544	$45,817	$61,089	$76,362	$152,724	$458,174
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$11,788	$24,304	$37,592	$51,700	$66,678	$156,617	$960,000
Down Payment	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Property Appreciation	$36,000	$73,080	$111,272	$150,610	$191,128	$412,699	$1,712,714
Total Return	$303,061	$367,929	$434,682	$503,400	$574,169	$962,041	$3,370,889

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.28%

Cap Rate

8.01%

Return on Investment

21.8%

139 Water Tower Rd Gatlinburg, Tennessee, 37738-4933

5 bed • 5 bath • 16 guests

Purchase Price

Est. $5,756/mo

Inquire about this property

Contact Agent

$125,633

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,272

Profit

Revenue

$125,633

Operating Expenses

$29,412

Operating Income

$96,221

Mortgage & Taxes

$80,948

Profit (Cash Flow)

$15,272

$289,250

Cash Investment

Down Payment

$240,000

Renos & Furnishing

$13,250

Closing Costs

$36,000

Total

$289,250

DSCR Ratio

Acceptable

1.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.28%

Cap Rate

8.01%

Return on Investment

21.8%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$105,438

Your adjusted annual income

$150,000 - $105,438 = $44,562

Taxes on $44,562 (30%)

$13,369

Your old tax bill

$45,000

Your new tax bill

$13,369

Estimated tax savings

$31,631

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