BNBCalc.com Investment Analysis Report of 415 Silver Maple Ln, Gatlinburg, TN 37738, USA

2 bed • 3 bath • 8 guests • $583,000

BNB

Calc

Return Metrics

5.92% 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

5.92%

Cap Rate

8.17%

Return on Investment

22.4%

Annual Revenue

$70,510

AirDNA projects $297/night at 65% occupancy ($70,510).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,904

Annual Expenses

$22,846

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,288

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$588

Management & Platform Fees

$176

Platform Fee (i.e. Airbnb)

$176

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

$27,670

Deductible property tax

$5,772

Est. Depreciation Value

$272,829

Profit on this property

$47,664

Your total deduction

$258,606

So, your new taxable income is your previous income minus your total deduction ($150,000 - $258,606)

-$108,606

Your old tax bill

$45,000

Your new tax bill

-$32,582

Estimated tax savings

$77,582

415 Silver Maple Ln

Gatlinburg, Tennessee, 37738

2 bed • 3 bath • 8 guests • $583,000

Annual Revenue

$70,510

Profit (Cash Flow)

$8,340

Cap Rate

8.2%

Annual Revenue

$70,510

AirDNA projects $297/night at 65% occupancy ($70,510)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.92% 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

5.92%

Cap Rate

8.17%

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

$27,670

Deductible property tax

$5,772

Your total deduction

$72,754

Your adjusted annual income

$150,000 - $72,754 = $77,246

Taxes on $77,246 (30%)

$23,174

Your old tax bill

$45,000

Your new tax bill

$23,174

Estimated tax savings

$21,826

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