BNBCalc.com Investment Analysis Report of 2013 Settlers Ridge Way, Gatlinburg, TN, USA

4 bed • 3 bath • 14 guests • $985,000

BNB

Calc

Return Metrics

26.68% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

26.68%

Cap Rate

13.17%

Return on Investment

43.21%

Annual Revenue

$164,871

AirDNA projects $610/night at 74% occupancy ($164,871).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,926

Annual Expenses

$35,113

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,074

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,374

Management & Platform Fees

$412

Platform Fee (i.e. Airbnb)

$412

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

$46,749

Deductible property tax

$9,752

Est. Depreciation Value

$460,536

Profit on this property

$129,758

Your total deduction

$387,278

So, your new taxable income is your previous income minus your total deduction ($150,000 - $387,278)

-$237,278

Your old tax bill

$45,000

Your new tax bill

-$71,184

Estimated tax savings

$116,184

2013 Settlers Ridge Way

Gatlinburg, Tennessee, 37738-5572

4 bed • 3 bath • 14 guests • $985,000

Annual Revenue

$164,871

Profit (Cash Flow)

$63,314

Cap Rate

13.2%

Annual Revenue

$164,871

AirDNA projects $610/night at 74% occupancy ($164,871)

Occupancy Rate

Avg Daily Rate

Return Metrics

26.68% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

26.68%

Cap Rate

13.17%

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

$46,749

Deductible property tax

$9,752

Your total deduction

$73,566

Your adjusted annual income

$150,000 - $73,566 = $76,434

Taxes on $76,434 (30%)

$22,930

Your old tax bill

$45,000

Your new tax bill

$22,930

Estimated tax savings

$22,070

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