BNBCalc Short Term Rental Investment Analysis 225 Waters Edge Wy lot 19, Tracy City, TN 37387, USA

2 bed • 1 bath • 6 guests • $399,000

BNB

Calc

Annual Revenue

$46,021

Profit (Cash Flow)

-$3,463

Cap Rate

6.5%

Annual Revenue

$46,021

AirDNA projects $200/night at 63% occupancy ($46,020).

BNB Calc projects a 63% occupancy rate, $200 rate per night.

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

Return Metrics

-6.9% 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)	-$3,463	-$6,926	-$10,389	-$13,852	-$17,316	-$34,632	-$103,897
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,203	$10,678	$16,438	$22,500	$28,878	$66,124	$359,099
Down Payment	$39,900	$39,900	$39,900	$39,900	$39,900	$39,900	$39,900
Property Appreciation	$11,970	$24,299	$36,998	$50,078	$63,550	$137,222	$569,477
Total Return	$53,609	$67,950	$82,947	$98,625	$115,012	$208,614	$864,580

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.9%

Cap Rate

6.54%

Return on Investment

27.34%

225 Waters Edge Wy Tracy City, Tennessee, 37387

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,914/mo

Inquire about this property

Contact Agent

$46,021

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,463

Profit

Revenue

$46,021

Operating Expenses

$19,903

Operating Income

$26,118

Mortgage & Taxes

$29,581

Profit (Cash Flow)

-$3,463

$50,140

Cash Investment

Down Payment

$39,900

Renos & Furnishing

$6,250

Closing Costs

$3,990

Total

$50,140

DSCR Ratio

Weak

0.88

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.9%

Cap Rate

6.54%

Return on Investment

27.34%

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

$18,071

Deductible property tax

$4,389

Your total deduction

$40,761

Your adjusted annual income

$150,000 - $40,761 = $109,239

Taxes on $109,239 (30%)

$32,772

Your old tax bill

$45,000

Your new tax bill

$32,772

Estimated tax savings

$12,228

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