BNBCalc.com Investment Analysis Report of 359 Gatlin Dr, Gatlinburg, TN 37738, USA

4 bed • 2 bath • 8 guests • $575,000

BNB

Calc

Return Metrics

26.97% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

26.97%

Cap Rate

13.44%

Return on Investment

43.01%

Annual Revenue

$104,562

AirDNA projects $421/night at 68% occupancy ($104,562).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,273

Annual Expenses

$27,273

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,571

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$871

Management & Platform Fees

$261

Platform Fee (i.e. Airbnb)

$261

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

$27,290

Deductible property tax

$5,692

Est. Depreciation Value

$271,544

Profit on this property

$77,289

Your total deduction

$227,238

So, your new taxable income is your previous income minus your total deduction ($150,000 - $227,238)

-$77,238

Your old tax bill

$45,000

Your new tax bill

-$23,171

Estimated tax savings

$68,171

359 Gatlin Dr Gatlinburg, Tennessee, 37738-5625

4 bed • 2 bath • 8 guests • $575,000

Annual Revenue

$104,562

Profit (Cash Flow)

$38,505

Cap Rate

13.4%

Annual Revenue

$104,562

AirDNA projects $421/night at 68% occupancy ($104,562)

Occupancy Rate

Avg Daily Rate

Return Metrics

26.97% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

26.97%

Cap Rate

13.44%

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

$27,290

Deductible property tax

$5,692

Your total deduction

$42,214

Your adjusted annual income

$150,000 - $42,214 = $107,786

Taxes on $107,786 (30%)

$32,336

Your old tax bill

$45,000

Your new tax bill

$32,336

Estimated tax savings

$12,664

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