BNBCalc Short Term Rental Investment Analysis 2518 Hatcher Mountain Rd, Pigeon Forge, TN 37862, USA

3 bed • 2 bath • 6 guests • $600,000

BNB

Calc

Report by:

shane.pollock@outlook.com

Annual Revenue

$80,755

Profit (Cash Flow)

$19,303

Cap Rate

9.5%

Annual Revenue

$80,755

AirDNA projects $330/night at 67% occupancy ($80,755).

BNB Calc projects a 67% occupancy rate, $330 rate per night.

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

Return Metrics

13.17% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$19,303	$38,606	$57,909	$77,213	$96,516	$193,033	$579,099
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,954	$14,273	$21,973	$30,075	$38,600	$88,386	$479,999
Down Payment	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Property Appreciation	$18,000	$36,540	$55,636	$75,305	$95,564	$206,349	$856,357
Total Return	$164,258	$209,419	$255,519	$302,594	$350,681	$607,769	$2,035,457

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.17%

Cap Rate

9.52%

Return on Investment

30.21%

2518 Hatcher Mountain Rd Pigeon Forge, Tennessee, 37862

3 bed • 2 bath • 6 guests

Purchase Price

Est. $2,878/mo

Inquire about this property

Contact Agent

$80,755

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,303

Profit

Revenue

$80,755

Operating Expenses

$23,578

Operating Income

$57,177

Mortgage & Taxes

$37,874

Profit (Cash Flow)

$19,303

$146,500

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$8,500

Closing Costs

$18,000

Total

$146,500

DSCR Ratio

Strong

1.51

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.17%

Cap Rate

9.52%

Return on Investment

30.21%

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

$24,156

Deductible property tax

$6,600

Your total deduction

$40,250

Your adjusted annual income

$150,000 - $40,250 = $109,750

Taxes on $109,750 (30%)

$32,925

Your old tax bill

$45,000

Your new tax bill

$32,925

Estimated tax savings

$12,075

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