BNBCalc Short Term Rental Investment Analysis 2020 Bear Creek Way, Pigeon Forge, TN 37862, USA

5 bed • 4 bath • 14 guests • $975,000

BNB

Calc

Report by:

andrewschlicht@gmail.com

Annual Revenue

$134,074

Profit (Cash Flow)

$37,794

Cap Rate

10.6%

Annual Revenue

$134,074

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

BNB Calc projects a 57% occupancy rate, $644 rate per night.

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

Return Metrics

15.92% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$37,793	$75,587	$113,381	$151,174	$188,968	$377,937	$1,133,812
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,578	$19,747	$30,544	$42,006	$54,176	$127,251	$780,000
Down Payment	$195,000	$195,000	$195,000	$195,000	$195,000	$195,000	$195,000
Property Appreciation	$29,250	$59,377	$90,408	$122,371	$155,292	$335,318	$1,391,580
Total Return	$271,622	$349,712	$429,334	$510,552	$593,436	$1,035,507	$3,500,393

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.92%

Cap Rate

10.62%

Return on Investment

32.29%

2020 Bear Creek Way Pigeon Forge, Tennessee, 37862

5 bed • 4 bath • 14 guests

Purchase Price

Est. $4,676/mo

Inquire about this property

Contact Agent

$134,074

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$37,794

Profit

Revenue

$134,074

Operating Expenses

$30,510

Operating Income

$103,564

Mortgage & Taxes

$65,770

Profit (Cash Flow)

$37,794

$237,250

Cash Investment

Down Payment

$195,000

Renos & Furnishing

$13,000

Closing Costs

$29,250

Total

$237,250

DSCR Ratio

Strong

1.57

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.92%

Cap Rate

10.62%

Return on Investment

32.29%

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

$46,275

Deductible property tax

$9,653

Your total deduction

$60,592

Your adjusted annual income

$150,000 - $60,592 = $89,408

Taxes on $89,408 (30%)

$26,822

Your old tax bill

$45,000

Your new tax bill

$26,822

Estimated tax savings

$18,178

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