BNBCalc Short Term Rental Investment Analysis 505 North 9th Street, La Follette, TN, USA

2 bed • 1 bath • 6 guests • $125,000

BNB

Calc

Annual Revenue

$46,678

Profit (Cash Flow)

$19,098

Cap Rate

22.0%

Annual Revenue

$46,678

AirDNA projects $213/night at 60% occupancy ($46,678).

BNB Calc projects a 60% occupancy rate, $213 rate per night.

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

Return Metrics

54.56% 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)	$19,097	$38,195	$57,293	$76,391	$95,489	$190,979	$572,937
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Down Payment	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000	$25,000
Property Appreciation	$3,750	$7,612	$11,590	$15,688	$19,909	$42,989	$178,407
Total Return	$147,847	$170,808	$193,884	$217,080	$240,398	$358,968	$876,345

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

54.56%

Cap Rate

22.02%

Return on Investment

68.78%

505 N 9th St LaFollette, Tennessee, 37766-2376

2 bed • 1 bath • 6 guests

Purchase Price

Est. $600/mo

Inquire about this property

Contact Agent

$46,678

Annual Revenue

AirDNA projects $213/night at 60% occupancy ($46,678.18).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,098

Profit

Revenue

$46,678

Operating Expenses

$19,148

Operating Income

$27,530

Mortgage & Taxes

$8,432

Profit (Cash Flow)

$19,098

$35,000

Cash Investment

Down Payment

$25,000

Renos & Furnishing

$6,250

Closing Costs

$3,750

Total

$35,000

DSCR Ratio

Strong

3.26

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

54.56%

Cap Rate

22.02%

Return on Investment

68.78%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$5,933

Deductible property tax

$1,237

Your total deduction

$9,336

Your adjusted annual income

$150,000 - $9,336 = $140,664

Taxes on $140,664 (30%)

$42,199

Your old tax bill

$45,000

Your new tax bill

$42,199

Estimated tax savings

$2,801