BNBCalc Short Term Rental Investment Analysis 1885 Grassy Creek Rd, Copperhill, TN 37317, USA

5 bed • 3 bath • 12 guests • $675,000

BNB

Calc

Annual Revenue

$58,439

Profit (Cash Flow)

-$7,771

Cap Rate

5.6%

Annual Revenue

$58,439

AirDNA projects $541/night at 52% occupancy ($102,750).

BNB Calc projects a 40% occupancy rate, $400 rate per night.

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

Return Metrics

-4.62% 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)	-$7,771	-$15,542	-$23,314	-$31,085	-$38,857	-$77,714	-$233,142
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$540,000	$540,000	$540,000	$540,000	$540,000	$540,000	$540,000
Down Payment	$135,000	$135,000	$135,000	$135,000	$135,000	$135,000	$135,000
Property Appreciation	$20,250	$41,107	$62,590	$84,718	$107,510	$232,143	$963,402
Total Return	$687,478	$700,564	$714,276	$728,632	$743,652	$829,429	$1,405,259

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.62%

Cap Rate

5.59%

Return on Investment

11.37%

1885 Grassy Creek Rd Copperhill, Tennessee, 37317-4255

5 bed • 3 bath • 12 guests

Purchase Price

Est. $3,238/mo

Inquire about this property

Contact Agent

$58,439

Annual Revenue

Projected nightly rate is $541/night at 52% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$7,771

Profit

Revenue

$58,439

Operating Expenses

$20,677

Operating Income

$37,762

Mortgage & Taxes

$45,533

Profit (Cash Flow)

-$7,771

$168,000

Cash Investment

Down Payment

$135,000

Renos & Furnishing

$12,750

Closing Costs

$20,250

Total

$168,000

DSCR Ratio

Weak

0.83

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.62%

Cap Rate

5.59%

Return on Investment

11.37%

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

$32,036

Deductible property tax

$6,682

Your total deduction

$76,402

Your adjusted annual income

$150,000 - $76,402 = $73,598

Taxes on $73,598 (30%)

$22,079

Your old tax bill

$45,000

Your new tax bill

$22,079

Estimated tax savings

$22,921

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