BNBCalc.com Investment Analysis Report of 4375 Manis Hollow Rd, Gatlinburg, TN 37738, USA

2 bed • 2 bath • 8 guests • $350,000

BNB

Calc

Return Metrics

29.46% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.46%

Cap Rate

14.06%

Return on Investment

45.48%

Annual Revenue

$72,318

AirDNA projects $300/night at 66% occupancy ($72,318).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,923

Annual Expenses

$23,081

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,303

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$603

Management & Platform Fees

$181

Platform Fee (i.e. Airbnb)

$181

Property Manager Fee

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$165,357

Profit on this property

$49,237

Your total deduction

$136,197

So, your new taxable income is your previous income minus your total deduction ($150,000 - $136,197)

$13,803

Your old tax bill

$45,000

Your new tax bill

$4,141

Estimated tax savings

$40,859

4375 Manis Hollow Rd Gatlinburg, Tennessee, 37738-5567

2 bed • 2 bath • 8 guests • $350,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$72,318

Profit (Cash Flow)

$25,633

Cap Rate

14.1%

Annual Revenue

$72,318

AirDNA projects $300/night at 66% occupancy ($72,318).

Occupancy Rate

Avg Daily Rate

Return Metrics

29.46% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

29.46%

Cap Rate

14.06%

Return on Investment

45.48%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$23,525

Your adjusted annual income

$150,000 - $23,525 = $126,475

Taxes on $126,475 (30%)

$37,943

Your old tax bill

$45,000

Your new tax bill

$37,943

Estimated tax savings

$7,057

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 recomend LearnLikeACPA.com