BNBCalc Short Term Rental Investment Analysis 4822 Briar Rock Ln, Knoxville, TN 37920, USA

3 bed • 3 bath • 8 guests • $385,000

BNB

Calc

Annual Revenue

$54,458

Profit (Cash Flow)

$5,474

Cap Rate

8.9%

Annual Revenue

$54,458

AirDNA projects $213/night at 70% occupancy ($54,457).

BNB Calc projects a 70% occupancy rate, $213 rate per night.

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

Return Metrics

5.62% 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)	$5,473	$10,947	$16,421	$21,895	$27,368	$54,737	$164,213
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,128	$6,483	$10,080	$13,938	$18,074	$43,697	$307,999
Down Payment	$77,000	$77,000	$77,000	$77,000	$77,000	$77,000	$77,000
Property Appreciation	$11,550	$23,446	$35,699	$48,320	$61,320	$132,407	$549,496
Total Return	$97,152	$117,877	$139,202	$161,154	$183,764	$307,843	$1,098,709

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.62%

Cap Rate

8.9%

Return on Investment

20.71%

4822 Briar Rock Ln Knoxville, Tennessee, 37920-2997

3 bed • 3 bath • 8 guests

Purchase Price

Est. $1,847/mo

Inquire about this property

Contact Agent

Knoxville

Guide

Zoning

Guide

Laws

$54,458

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,474

Profit

Revenue

$54,458

Operating Expenses

$20,160

Operating Income

$34,298

Mortgage & Taxes

$28,825

Profit (Cash Flow)

$5,474

$97,300

Cash Investment

Down Payment

$77,000

Renos & Furnishing

$8,750

Closing Costs

$11,550

Total

$97,300

DSCR Ratio

Acceptable

1.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.62%

Cap Rate

8.9%

Return on Investment

20.71%

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

$21,360

Deductible property tax

$4,235

Your total deduction

$34,532

Your adjusted annual income

$150,000 - $34,532 = $115,468

Taxes on $115,468 (30%)

$34,640

Your old tax bill

$45,000

Your new tax bill

$34,640

Estimated tax savings

$10,360

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