BNBCalc Short Term Rental Investment Analysis 3049 Brothers Way, Pigeon Forge, TN 37862, USA

2 bed • 1.5 bath • 6 guests • $475,000

BNB

Calc

Report by:

johnbpickle@gmail.com

Annual Revenue

$70,872

Profit (Cash Flow)

$1,863

Cap Rate

8.3%

Annual Revenue

$70,872

AirDNA projects $252/night at 77% occupancy ($70,871).

BNB Calc projects a 77% occupancy rate, $252 rate per night.

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

Return Metrics

2.73% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,863	$3,726	$5,590	$7,453	$9,316	$18,633	$55,901
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,687	$17,829	$27,447	$37,568	$48,218	$110,407	$427,499
Down Payment	$47,500	$47,500	$47,500	$47,500	$47,500	$47,500	$47,500
Property Appreciation	$14,250	$28,927	$44,045	$59,616	$75,655	$163,360	$677,949
Total Return	$72,301	$97,983	$124,583	$152,138	$180,690	$339,902	$1,208,851

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.73%

Cap Rate

8.31%

Return on Investment

36.4%

3049 Brothers Way Pigeon Forge, Tennessee, 37862

2 bed • 1.5 bath • 6 guests

Purchase Price

Est. $2,278/mo

Inquire about this property

Contact Agent

$70,872

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,863

Profit

Revenue

$70,872

Operating Expenses

$31,357

Operating Income

$39,515

Mortgage & Taxes

$37,652

Profit (Cash Flow)

$1,863

$68,125

Cash Investment

Down Payment

$47,500

Renos & Furnishing

$6,375

Closing Costs

$14,250

Total

$68,125

DSCR Ratio

Acceptable

1.05

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.73%

Cap Rate

8.31%

Return on Investment

36.4%

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

$21,397

Deductible property tax

$5,225

Your total deduction

$39,840

Your adjusted annual income

$150,000 - $39,840 = $110,160

Taxes on $110,160 (30%)

$33,048

Your old tax bill

$45,000

Your new tax bill

$33,048

Estimated tax savings

$11,952

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