BNBCalc.com Investment Analysis Report of 1721 Flicker Ln, Gatlinburg, TN 37738, USA

5 bed • 5 bath • 12 guests • $1,487,000

BNB

Calc

Return Metrics

9.58% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

7.4%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

9.58%

Cap Rate

8.18%

Return on Investment

51.05%

Annual Revenue

$166,595

AirDNA projects $543/night at 61% occupancy ($120,979).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,742

Annual Expenses

$44,909

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,588

Property Insurance

$300

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$500

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,388

Management & Platform Fees

$694

Platform Fee (i.e. Airbnb)

$694

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

$76,534

Deductible property tax

$2,974

Est. Depreciation Value

$684,859

Profit on this property

$121,686

Your total deduction

$642,681

So, your new taxable income is your previous income minus your total deduction ($150,000 - $642,681)

-$492,681

Your old tax bill

$45,000

Your new tax bill

-$147,804

Estimated tax savings

$192,804

1721 Flicker Ln

Gatlinburg, Tennessee, 37738-5843

5 bed • 5 bath • 12 guests • $1,487,000

Annual Revenue

$166,595

Profit (Cash Flow)

$28,494

Cap Rate

8.2%

Annual Revenue

$166,595

AirDNA projects $543/night at 61% occupancy ($120,980)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.58% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

7.4%

Revenue Appreciation

0%

Cash on Cash Return

9.58%

Cap Rate

8.18%

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

$76,534

Deductible property tax

$2,974

Your total deduction

$176,358

Your adjusted annual income

$150,000 - $176,358 = -$26,358

Taxes on -$26,358 (30%)

-$7,907

Your old tax bill

$45,000

Your new tax bill

-$7,907

Estimated tax savings

$52,907

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