BNBCalc.com Investment Analysis Report of 326 Big Bear Way, Pigeon Forge, TN 37863, USA

3 bed • 3 bath • 8 guests • $554,900

BNB

Calc

Return Metrics

6.14% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

6.14%

Cap Rate

8.25%

Return on Investment

22.34%

Annual Revenue

$68,374

AirDNA projects $288/night at 65% occupancy ($68,373).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,881

Annual Expenses

$22,569

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,270

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$570

Management & Platform Fees

$171

Platform Fee (i.e. Airbnb)

$171

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

$26,336

Deductible property tax

$5,494

Est. Depreciation Value

$261,167

Profit on this property

$45,805

Your total deduction

$247,192

So, your new taxable income is your previous income minus your total deduction ($150,000 - $247,192)

-$97,192

Your old tax bill

$45,000

Your new tax bill

-$29,157

Estimated tax savings

$74,157

326 Big Bear Wy Pigeon Forge, Tennessee, 37863

3 bed • 3 bath • 8 guests • $554,900

Annual Revenue

$68,374

Profit (Cash Flow)

$8,377

Cap Rate

8.3%

Annual Revenue

$68,374

AirDNA projects $288/night at 65% occupancy ($68,374)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.14% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.14%

Cap Rate

8.25%

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

$26,336

Deductible property tax

$5,494

Your total deduction

$69,255

Your adjusted annual income

$150,000 - $69,255 = $80,745

Taxes on $80,745 (30%)

$24,224

Your old tax bill

$45,000

Your new tax bill

$24,224

Estimated tax savings

$20,776

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