BNBCalc Short Term Rental Investment Analysis 240 Forrest Loop Way, Gatlinburg, TN 37738, USA

3 bed • 3 bath • 8 guests • $729,000

BNB

Calc

Annual Revenue

$71,076

Profit (Cash Flow)

-$420

Cap Rate

6.7%

Annual Revenue

$71,076

AirDNA projects $278/night at 70% occupancy ($71,076).

BNB Calc projects a 70% occupancy rate, $278 rate per night.

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

Return Metrics

-0.23% 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)	-$419	-$839	-$1,258	-$1,678	-$2,097	-$4,195	-$12,585
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$583,200	$583,200	$583,200	$583,200	$583,200	$583,200	$583,200
Down Payment	$145,800	$145,800	$145,800	$145,800	$145,800	$145,800	$145,800
Property Appreciation	$21,870	$44,396	$67,597	$91,495	$116,110	$250,715	$1,040,474
Total Return	$750,450	$772,557	$795,339	$818,817	$843,013	$975,519	$1,756,889

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.23%

Cap Rate

6.68%

Return on Investment

16.21%

240 Forrest Loop Way Gatlinburg, Tennessee, 37738

3 bed • 3 bath • 8 guests

Purchase Price

Est. $3,497/mo

Inquire about this property

Contact Agent

$71,076

Annual Revenue

AirDNA projects $278/night at 70% occupancy ($71,076.48).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$420

Profit

Revenue

$71,076

Operating Expenses

$22,320

Operating Income

$48,757

Mortgage & Taxes

$49,176

Profit (Cash Flow)

-$420

$176,420

Cash Investment

Down Payment

$145,800

Renos & Furnishing

$8,750

Closing Costs

$21,870

Total

$176,420

DSCR Ratio

Weak

0.99

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.23%

Cap Rate

6.68%

Return on Investment

16.21%

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

$34,599

Deductible property tax

$7,217

Your total deduction

$157,934

Your adjusted annual income

$150,000 - $157,934 = -$7,934

Taxes on -$7,934 (30%)

-$2,380

Your old tax bill

$45,000

Your new tax bill

-$2,380

Estimated tax savings

$47,380

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