BNBCalc Short Term Rental Investment Analysis 1505 Lake Dr, Gatlinburg, TN, USA

3 bed • 3 bath • 12 guests • $990,000

BNB

Calc

Annual Revenue

$106,790

Profit (Cash Flow)

$13,045

Cap Rate

8.1%

Annual Revenue

$106,790

AirDNA projects $443/night at 66% occupancy ($106,790).

BNB Calc projects a 66% occupancy rate, $443 rate per night.

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

Return Metrics

5.51% 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)	$13,045	$26,090	$39,135	$52,180	$65,225	$130,450	$391,351
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,725	$20,051	$31,014	$42,652	$55,009	$129,209	$792,000
Down Payment	$198,000	$198,000	$198,000	$198,000	$198,000	$198,000	$198,000
Property Appreciation	$29,700	$60,291	$91,799	$124,253	$157,681	$340,477	$1,412,989
Total Return	$250,470	$304,432	$359,949	$417,086	$475,916	$798,136	$2,794,341

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.51%

Cap Rate

8.06%

Return on Investment

22.19%

1505 Lake Dr Gatlinburg, Tennessee, 37738

3 bed • 3 bath • 12 guests

Purchase Price

Est. $4,748/mo

Inquire about this property

Contact Agent

$106,790

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,045

Profit

Revenue

$106,790

Operating Expenses

$26,963

Operating Income

$79,827

Mortgage & Taxes

$66,782

Profit (Cash Flow)

$13,045

$236,450

Cash Investment

Down Payment

$198,000

Renos & Furnishing

$8,750

Closing Costs

$29,700

Total

$236,450

DSCR Ratio

Acceptable

1.20

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.51%

Cap Rate

8.06%

Return on Investment

22.19%

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

$46,986

Deductible property tax

$9,801

Your total deduction

$86,240

Your adjusted annual income

$150,000 - $86,240 = $63,760

Taxes on $63,760 (30%)

$19,128

Your old tax bill

$45,000

Your new tax bill

$19,128

Estimated tax savings

$25,872

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