BNBCalc.com Investment Analysis Report of 139 White Oak Resort Way, Gatlinburg, TN, USA

2 bed • 2 bath • 8 guests • $599,000

BNB

Calc

Return Metrics

2.52% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.52%

Cap Rate

7.12%

Return on Investment

16%

Annual Revenue

$64,813

AirDNA projects $273/night at 65% occupancy ($64,812).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,842

Annual Expenses

$22,106

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,240

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$540

Management & Platform Fees

$162

Platform Fee (i.e. Airbnb)

$162

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

$26,652

Deductible property tax

$5,990

Est. Depreciation Value

$280,038

Profit on this property

$42,707

Your total deduction

$269,973

So, your new taxable income is your previous income minus your total deduction ($150,000 - $269,973)

-$119,973

Your old tax bill

$45,000

Your new tax bill

-$35,992

Estimated tax savings

$80,992

139 White Oak Resort Way Gatlinburg, Tennessee, 37738

2 bed • 2 bath • 8 guests • $599,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$64,813

Profit (Cash Flow)

$4,403

Cap Rate

7.1%

Annual Revenue

$64,813

AirDNA projects $273/night at 65% occupancy ($64,812).

Occupancy Rate

Avg Daily Rate

Return Metrics

2.52% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.52%

Cap Rate

7.12%

Return on Investment

16%

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

$26,652

Deductible property tax

$5,990

Your total deduction

$79,215

Your adjusted annual income

$150,000 - $79,215 = $70,785

Taxes on $70,785 (30%)

$21,236

Your old tax bill

$45,000

Your new tax bill

$21,236

Estimated tax savings

$23,764

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