BNBCalc.com Investment Analysis Report of 185 Sugar Hollow Trail, Piney Flats, TN 37686, USA

4 bed • 3 bath • 15 guests • $750,000

BNB

Calc

Return Metrics

-7.32% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-7.32%

Cap Rate

4.95%

Return on Investment

8.97%

Annual Revenue

$58,446

AirDNA projects $254/night at 63% occupancy ($58,446).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,773

Annual Expenses

$21,278

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,187

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$487

Management & Platform Fees

$146

Platform Fee (i.e. Airbnb)

$146

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

$35,596

Deductible property tax

$7,425

Est. Depreciation Value

$352,303

Profit on this property

$37,168

Your total deduction

$358,156

So, your new taxable income is your previous income minus your total deduction ($150,000 - $358,156)

-$208,156

Your old tax bill

$45,000

Your new tax bill

-$62,447

Estimated tax savings

$107,447

185 Sugar Hollow Trail Piney Flats, Tennessee, 37686-3205

4 bed • 3 bath • 15 guests • $750,000

Annual Revenue

$58,446

Profit (Cash Flow)

-$13,424

Cap Rate

5.0%

Annual Revenue

$58,446

AirDNA projects $254/night at 63% occupancy ($58,446)

Occupancy Rate

Avg Daily Rate

Return Metrics

-7.32% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.32%

Cap Rate

4.95%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$118,140

Your adjusted annual income

$150,000 - $118,140 = $31,860

Taxes on $31,860 (30%)

$9,558

Your old tax bill

$45,000

Your new tax bill

$9,558

Estimated tax savings

$35,442

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