BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 160 White Oak Resort Way, Gatlinburg, TN 37738, USA

1 bed • 1 bath • 4 guests • $469,000

BNB

Calc

Annual Revenue

$42,734

Profit (Cash Flow)

-$19,684

Cap Rate

4.7%

Annual Revenue

$42,734

AirDNA projects $234/night at 50% occupancy ($42,733).

BNB Calc projects a 50% occupancy rate, $234 rate per night.

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


Return Metrics

-30.18% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$19,683-$39,367-$59,051-$78,735-$98,419-$196,838-$590,516
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$4,567$9,449$14,667$20,244$26,204$62,747$422,100
Down Payment$46,900$46,900$46,900$46,900$46,900$46,900$46,900
Property Appreciation$14,070$28,562$43,488$58,863$74,699$161,296$669,386
Total Return$45,853$45,544$46,004$47,272$49,384$74,105$547,869

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-30.18%

Cap Rate

4.7%

Return on Investment

-1.6%

property-location

160 White Oak Resort Way Gatlinburg, Tennessee, 37738

1 bed • 1 bath • 4 guests

Est. $2,250/mo

Agent

Inquire about this property

Contact Agent

$42,734

Annual Revenue

Top 101% of comparables

Top 101% of comparables


-$19,684

Profit

Revenue

$42,734

Operating Expenses

$20,688

Operating Income

$22,046

Mortgage & Taxes

$41,729

Profit (Cash Flow)

-$19,684

$65,220

Cash Investment

Down Payment

$46,900

Renos & Furnishing

$4,250

Closing Costs

$14,070

Total

$65,220

DSCR Ratio

Weak

0.53

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-30.18%

Cap Rate

4.7%

Profit (Cummulative)

-$19,684

$4,568

$4,250

$14,070

$0

Total Gain

-$1,046

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

$27,876

Deductible property tax

$7,035

Your total deduction

$64,650

Your adjusted annual income

$150,000 - $64,650 = $85,350


Taxes on $85,350 (30%)

$25,605

Your old tax bill

$45,000

Your new tax bill

$25,605


Estimated tax savings

$19,395

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