BNBCalc Short Term Rental Investment Analysis 591 Forest Springs Dr, gatlinburg, tn

3 bed • 3 bath • 10 guests • $852,000

BNB

Calc

Annual Revenue

$97,173

Profit (Cash Flow)

$13,987

Cap Rate

8.4%

Annual Revenue

$97,173

AirDNA projects $313/night at 85% occupancy ($97,173).

BNB Calc projects a 85% occupancy rate, $313 rate per night.

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

Return Metrics

6.83% 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)	$13,987	$27,974	$41,962	$55,949	$69,937	$139,874	$419,622
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$681,600	$681,600	$681,600	$681,600	$681,600	$681,600	$681,600
Down Payment	$170,400	$170,400	$170,400	$170,400	$170,400	$170,400	$170,400
Property Appreciation	$25,560	$51,886	$79,003	$106,933	$135,701	$293,016	$1,216,027
Total Return	$891,547	$931,861	$972,965	$1,014,883	$1,057,638	$1,284,890	$2,487,650

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.83%

Cap Rate

8.38%

Return on Investment

23.4%

591 Forest Springs Dr Dallas, Texas, 75243

3 bed • 3 bath • 10 guests

Purchase Price

Est. $4,087/mo

Inquire about this property

Contact Agent

Dallas

Guide

Zoning

Market

Guide

Laws

Market Data

$97,173

Annual Revenue

AirDNA projects $313/night at 85% occupancy ($97,173.16).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$13,987

Profit

Revenue

$97,173

Operating Expenses

$25,713

Operating Income

$71,461

Mortgage & Taxes

$57,473

Profit (Cash Flow)

$13,987

$204,710

Cash Investment

Down Payment

$170,400

Renos & Furnishing

$8,750

Closing Costs

$25,560

Total

$204,710

DSCR Ratio

Acceptable

1.24

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.83%

Cap Rate

8.38%

Return on Investment

23.4%

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

$40,437

Deductible property tax

$8,435

Your total deduction

$169,661

Your adjusted annual income

$150,000 - $169,661 = -$19,661

Taxes on -$19,661 (30%)

-$5,898

Your old tax bill

$45,000

Your new tax bill

-$5,898

Estimated tax savings

$50,898