BNBCalc.com Investment Analysis Report of 575 Pinnacle Vista Road, Gatlinburg, TN, USA

6 bed • 6 bath • 20 guests • $1,850,000

BNB

Calc

Return Metrics

0.4% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.4%

Cap Rate

6.84%

Return on Investment

17.1%

Annual Revenue

$207,159

AirDNA projects $822/night at 69% occupancy ($207,159).

User selected values for this report: 69% occupancy rate, $822 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$6,716

Annual Expenses

$80,592

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,426

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,726

Management & Platform Fees

$3,850

Platform Fee (i.e. Airbnb)

$518

Property Manager Fee

$3,332

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

$87,803

Deductible property tax

$18,315

Est. Depreciation Value

$599,864

Profit on this property

$126,567

Your total deduction

$579,415

So, your new taxable income is your previous income minus your total deduction ($150,000 - $579,415)

-$429,415

Your old tax bill

$45,000

Your new tax bill

-$128,824

Estimated tax savings

$173,824

property-location

575 Pinnacle Vista Rd Gatlinburg, Tennessee, 37738

6 bed • 6 bath • 20 guests

Est. $8,873/mo

Agent

Inquire about this property

Contact Agent

$207,159

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.4%

Cap Rate

6.84%

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

$87,803

Deductible property tax

$18,315

Your total deduction

$175,781

Your adjusted annual income

$150,000 - $175,781 = -$25,781

Taxes on -$25,781 (30%)

-$7,734

Your old tax bill

$45,000

Your new tax bill

-$7,734

Estimated tax savings

$52,734

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