BNBCalc.com Investment Analysis Report of 2020 Bear Creek Way, Pigeon Forge, TN 37862, USA

5 bed • 4 bath • 14 guests • $975,000

BNB

Calc

Return Metrics

15.68% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

15.68%

Cap Rate

10.56%

Return on Investment

32.04%

Annual Revenue

$134,074

AirDNA projects $644/night at 50% occupancy ($117,608).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,592

Annual Expenses

$31,110

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,817

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,117

Management & Platform Fees

$335

Platform Fee (i.e. Airbnb)

$335

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

$46,275

Deductible property tax

$9,653

Est. Depreciation Value

$457,370

Profit on this property

$102,964

Your total deduction

$410,333

So, your new taxable income is your previous income minus your total deduction ($150,000 - $410,333)

-$260,333

Your old tax bill

$45,000

Your new tax bill

-$78,100

Estimated tax savings

$123,100

2020 Bear Creek Way

Pigeon Forge, Tennessee, 37862

5 bed • 4 bath • 14 guests • $975,000

Annual Revenue

$134,074

Profit (Cash Flow)

$37,204

Cap Rate

10.6%

Annual Revenue

$134,074

AirDNA projects $644/night at 50% occupancy ($117,609)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.68% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.68%

Cap Rate

10.56%

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

$46,275

Deductible property tax

$9,653

Your total deduction

$98,749

Your adjusted annual income

$150,000 - $98,749 = $51,251

Taxes on $51,251 (30%)

$15,375

Your old tax bill

$45,000

Your new tax bill

$15,375

Estimated tax savings

$29,625

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