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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

-30.18%

Cap Rate

4.7%

Return on Investment

-1.6%

160 White Oak Resort Way Gatlinburg, Tennessee, 37738

1 bed • 1 bath • 4 guests

Purchase Price

Est. $2,250/mo

Inquire about this property

Contact Agent

$42,734

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

Revenue Appreciation

Cash on Cash Return

-30.18%

Cap Rate

4.7%

Return on Investment

-1.6%

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