BNBCalc Short Term Rental Investment Analysis 155 Rainbow Cir, LaFollette, TN 37766, USA

2 bed • 1 bath • 4 guests • $320,000

BNB

Calc

Annual Revenue

$101,059

Profit (Cash Flow)

$53,255

Cap Rate

23.4%

Annual Revenue

$101,059

AirDNA projects $401/night at 69% occupancy ($101,059).

BNB Calc projects a 69% occupancy rate, $401 rate per night.

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

Return Metrics

66.69% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$53,255	$106,510	$159,766	$213,021	$266,277	$532,554	$1,597,663
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$256,000	$256,000	$256,000	$256,000	$256,000	$256,000	$256,000
Down Payment	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000
Property Appreciation	$9,600	$19,488	$29,672	$40,162	$50,967	$110,053	$456,723
Total Return	$382,855	$445,998	$509,438	$573,184	$637,244	$962,607	$2,374,387

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

66.69%

Cap Rate

23.38%

Return on Investment

82.65%

155 Rainbow Cir LaFollette, Tennessee, 37766

2 bed • 1 bath • 4 guests

Purchase Price

Est. $1,535/mo

Inquire about this property

Contact Agent

$101,059

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$53,255

Profit

Revenue

$101,059

Operating Expenses

$26,218

Operating Income

$74,842

Mortgage & Taxes

$21,586

Profit (Cash Flow)

$53,255

$79,850

Cash Investment

Down Payment

$64,000

Renos & Furnishing

$6,250

Closing Costs

$9,600

Total

$79,850

DSCR Ratio

Strong

3.47

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

66.69%

Cap Rate

23.38%

Return on Investment

82.65%

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

$15,188

Deductible property tax

$3,168

Your total deduction

-$20,691

Your adjusted annual income

$150,000 - -$20,691 = $170,691

Taxes on $170,691 (30%)

$51,207

Your old tax bill

$45,000

Your new tax bill

$51,207

Estimated tax savings

-$6,207

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