BNBCalc.com Investment Analysis Report of 1507 Walt Price Rd, Pigeon Forge, TN 37876, USA

3 bed • 1.5 bath • 6 guests • $600,000

BNB

Calc

Return Metrics

9.01% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

9.01%

Cap Rate

8.94%

Return on Investment

25.33%

Annual Revenue

$77,395

AirDNA projects $326/night at 65% occupancy ($77,395).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,978

Annual Expenses

$23,741

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,345

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$645

Management & Platform Fees

$193

Platform Fee (i.e. Airbnb)

$193

Property Manager Fee

$0

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

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$281,698

Profit on this property

$53,654

Your total deduction

$262,461

So, your new taxable income is your previous income minus your total deduction ($150,000 - $262,461)

-$112,461

Your old tax bill

$45,000

Your new tax bill

-$33,738

Estimated tax savings

$78,738

1507 Walt Price Rd

Pigeon Forge, Tennessee, 37876-7442

3 bed • 1.5 bath • 6 guests • $600,000

Annual Revenue

$77,395

Profit (Cash Flow)

$13,190

Cap Rate

8.9%

Annual Revenue

$77,395

AirDNA projects $326/night at 65% occupancy ($77,395)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.01% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.01%

Cap Rate

8.94%

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 estimated deduction will be...

Deductible mortgage interest

$28,477

Deductible property tax

$5,940

Your total deduction

$70,549

Your adjusted annual income

$150,000 - $70,549 = $79,451

Taxes on $79,451 (30%)

$23,835

Your old tax bill

$45,000

Your new tax bill

$23,835

Estimated tax savings

$21,165

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 reccomend LearnLikeACPA.com