BNBCalc.com Investment Analysis Report of 311 Beech Ridge Lane, Gatlinburg, TN, USA

2 bed • 3 bath • 12 guests • $775,000

BNB

Calc

Return Metrics

13.75% 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

13.75%

Cap Rate

10.02%

Return on Investment

30.43%

Annual Revenue

$105,051

AirDNA projects $394/night at 73% occupancy ($105,051).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,278

Annual Expenses

$27,337

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,575

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$875

Management & Platform Fees

$263

Platform Fee (i.e. Airbnb)

$263

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

$36,782

Deductible property tax

$7,672

Est. Depreciation Value

$361,257

Profit on this property

$77,715

Your total deduction

$327,997

So, your new taxable income is your previous income minus your total deduction ($150,000 - $327,997)

-$177,997

Your old tax bill

$45,000

Your new tax bill

-$53,399

Estimated tax savings

$98,399

311 Beech Ridge Ln

Gatlinburg, Tennessee, 37738

2 bed • 3 bath • 12 guests • $775,000

Annual Revenue

$105,051

Profit (Cash Flow)

$25,443

Cap Rate

10.0%

Annual Revenue

$105,051

AirDNA projects $394/night at 73% occupancy ($105,051)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.75% 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

13.75%

Cap Rate

10.02%

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

$36,782

Deductible property tax

$7,672

Your total deduction

$81,933

Your adjusted annual income

$150,000 - $81,933 = $68,067

Taxes on $68,067 (30%)

$20,420

Your old tax bill

$45,000

Your new tax bill

$20,420

Estimated tax savings

$24,580

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