BNBCalc Short Term Rental Investment Analysis 415 Silver Maple Ln, Gatlinburg, TN 37738, USA

2 bed • 3 bath • 8 guests • $583,000

BNB

Calc

Annual Revenue

$70,510

Profit (Cash Flow)

$8,937

Cap Rate

8.3%

Annual Revenue

$70,510

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

BNB Calc projects a 65% occupancy rate, $297 rate per night.

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

Return Metrics

6.34% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,936	$17,873	$26,809	$35,746	$44,683	$89,366	$268,099
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,727	$11,808	$18,263	$25,117	$32,394	$76,089	$466,400
Down Payment	$116,600	$116,600	$116,600	$116,600	$116,600	$116,600	$116,600
Property Appreciation	$17,490	$35,504	$54,059	$73,171	$92,856	$200,503	$832,094
Total Return	$148,754	$181,786	$215,733	$250,636	$286,534	$482,559	$1,683,193

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.34%

Cap Rate

8.27%

Return on Investment

22.83%

415 Silver Maple Ln Gatlinburg, Tennessee, 37738

2 bed • 3 bath • 8 guests

Purchase Price

Est. $2,796/mo

Inquire about this property

Contact Agent

$70,510

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,937

Profit

Revenue

$70,510

Operating Expenses

$22,246

Operating Income

$48,264

Mortgage & Taxes

$39,327

Profit (Cash Flow)

$8,937

$140,840

Cash Investment

Down Payment

$116,600

Renos & Furnishing

$6,750

Closing Costs

$17,490

Total

$140,840

DSCR Ratio

Acceptable

1.23

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.34%

Cap Rate

8.27%

Return on Investment

22.83%

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

$27,670

Deductible property tax

$5,772

Your total deduction

$49,752

Your adjusted annual income

$150,000 - $49,752 = $100,248

Taxes on $100,248 (30%)

$30,075

Your old tax bill

$45,000

Your new tax bill

$30,075

Estimated tax savings

$14,925

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