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

5 bed • 5 bath • 16 guests • $1,229,000

BNB

Calc

Annual Revenue

$128,595

Profit (Cash Flow)

$15,893

Cap Rate

8.0%

Annual Revenue

$128,595

AirDNA projects $652/night at 54% occupancy ($128,595).

BNB Calc projects a 54% occupancy rate, $652 rate per night.

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

Return Metrics

5.37% 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)	$15,893	$31,786	$47,679	$63,573	$79,466	$158,932	$476,798
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$12,073	$24,892	$38,501	$52,949	$68,289	$160,401	$983,200
Down Payment	$245,800	$245,800	$245,800	$245,800	$245,800	$245,800	$245,800
Property Appreciation	$36,870	$74,846	$113,961	$154,250	$195,747	$422,673	$1,754,105
Total Return	$310,637	$377,324	$445,942	$516,573	$589,303	$987,807	$3,459,903

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.37%

Cap Rate

8.03%

Return on Investment

21.91%

139 Water Tower Rd Gatlinburg, Tennessee, 37738-4933

5 bed • 5 bath • 16 guests

Purchase Price

Est. $5,895/mo

Inquire about this property

Contact Agent

$128,595

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,893

Profit

Revenue

$128,595

Operating Expenses

$29,797

Operating Income

$98,798

Mortgage & Taxes

$82,904

Profit (Cash Flow)

$15,893

$295,920

Cash Investment

Down Payment

$245,800

Renos & Furnishing

$13,250

Closing Costs

$36,870

Total

$295,920

DSCR Ratio

Acceptable

1.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.37%

Cap Rate

8.03%

Return on Investment

21.91%

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

$58,330

Deductible property tax

$12,167

Your total deduction

$107,690

Your adjusted annual income

$150,000 - $107,690 = $42,310

Taxes on $42,310 (30%)

$12,693

Your old tax bill

$45,000

Your new tax bill

$12,693

Estimated tax savings

$32,307

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