BNBCalc.com Investment Analysis Report of 3049 Brothers Way, Pigeon Forge, TN 37862, USA

2 bed • 1.5 bath • 4 guests • $450,000

BNB

Calc

Return Metrics

10.48% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

10.48%

Cap Rate

9.3%

Return on Investment

26.79%

Annual Revenue

$63,845

AirDNA projects $253/night at 76% occupancy ($70,229).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,832

Annual Expenses

$21,980

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,232

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$532

Management & Platform Fees

$160

Platform Fee (i.e. Airbnb)

$160

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

$21,357

Deductible property tax

$4,455

Est. Depreciation Value

$211,334

Profit on this property

$41,865

Your total deduction

$195,281

So, your new taxable income is your previous income minus your total deduction ($150,000 - $195,281)

-$45,281

Your old tax bill

$45,000

Your new tax bill

-$13,584

Estimated tax savings

$58,584

3049 Brothers Way Pigeon Forge, Tennessee, 37862

2 bed • 1.5 bath • 4 guests • $450,000

Annual Revenue

$63,845

Profit (Cash Flow)

$11,517

Cap Rate

9.3%

Annual Revenue

$63,845

AirDNA projects $253/night at 76% occupancy ($70,229)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.48% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.48%

Cap Rate

9.3%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$51,305

Your adjusted annual income

$150,000 - $51,305 = $98,695

Taxes on $98,695 (30%)

$29,608

Your old tax bill

$45,000

Your new tax bill

$29,608

Estimated tax savings

$15,392

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