BNBCalc Short Term Rental Investment Analysis 4375 Manis Hollow Rd, Gatlinburg, TN 37738, USA

2 bed • 2 bath • 8 guests • $350,000

BNB

Calc

Annual Revenue

$72,318

Profit (Cash Flow)

$26,227

Cap Rate

14.2%

Annual Revenue

$72,318

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

BNB Calc projects a 66% occupancy rate, $300 rate per night.

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

Return Metrics

30.14% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$26,227	$52,454	$78,681	$104,908	$131,135	$262,270	$786,811
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$386,727	$423,769	$461,135	$498,836	$536,881	$732,641	$1,636,352

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.14%

Cap Rate

14.23%

Return on Investment

46.16%

4375 Manis Hollow Rd Gatlinburg, Tennessee, 37738-5567

2 bed • 2 bath • 8 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

$72,318

Annual Revenue

Projected nightly rate is $300/night at 66% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$26,227

Profit

Revenue

$72,318

Operating Expenses

$22,481

Operating Income

$49,837

Mortgage & Taxes

$23,610

Profit (Cash Flow)

$26,227

$87,000

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$6,500

Closing Costs

$10,500

Total

$87,000

DSCR Ratio

Strong

2.11

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.14%

Cap Rate

14.23%

Return on Investment

46.16%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$9,344

Your adjusted annual income

$150,000 - $9,344 = $140,656

Taxes on $140,656 (30%)

$42,197

Your old tax bill

$45,000

Your new tax bill

$42,197

Estimated tax savings

$2,803

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