BNBCalc.com Investment Analysis Report of 441 Keegan Drive, Pigeon Forge, TN, USA

5 bed • 4 bath • 14 guests • $819,900

BNB

Calc

Return Metrics

10.53% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

10.53%

Cap Rate

9.33%

Return on Investment

26.73%

Annual Revenue

$102,999

AirDNA projects $470/night at 60% occupancy ($102,998).

User selected values for this report: 60% occupancy rate, $470 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,206

Annual Expenses

$26,470

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,558

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$858

Management & Platform Fees

$257

Platform Fee (i.e. Airbnb)

$257

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

$38,913

Deductible property tax

$8,117

Est. Depreciation Value

$268,551

Profit on this property

$76,529

Your total deduction

$239,052

So, your new taxable income is your previous income minus your total deduction ($150,000 - $239,052)

-$89,052

Your old tax bill

$45,000

Your new tax bill

-$26,716

Estimated tax savings

$71,716

property-location

441 Keegan Dr Pigeon Forge, Tennessee, 37863

5 bed • 4 bath • 14 guests

Est. $3,933/mo

Agent

Inquire about this property

Contact Agent

$102,999

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.53%

Cap Rate

9.33%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$38,913

Deductible property tax

$8,117

Your total deduction

$58,277

Your adjusted annual income

$150,000 - $58,277 = $91,723

Taxes on $91,723 (30%)

$27,517

Your old tax bill

$45,000

Your new tax bill

$27,517

Estimated tax savings

$17,483

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