BNBCalc.com Investment Analysis Report of 609 Sunset Ln, Gatlinburg, TN 37738, USA

3 bed • 2 bath • 8 guests • $594,500

BNB

Calc

Return Metrics

-6.92% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-6.92%

Cap Rate

7.73%

Return on Investment

7.17%

Annual Revenue

$90,234

AirDNA projects $405/night at 61% occupancy ($90,233).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,689

Annual Expenses

$44,269

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,452

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$752

Management & Platform Fees

$1,797

Platform Fee (i.e. Airbnb)

$226

Property Manager Fee

$1,572

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

$47,319

Deductible property tax

$5,945

Est. Depreciation Value

$279,245

Profit on this property

$45,964

Your total deduction

$286,545

So, your new taxable income is your previous income minus your total deduction ($150,000 - $286,545)

-$136,545

Your old tax bill

$45,000

Your new tax bill

-$40,963

Estimated tax savings

$85,963

609 Sunset Ln Gatlinburg, Tennessee, 37738

3 bed • 2 bath • 8 guests • $594,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$90,234

Profit (Cash Flow)

-$10,064

Cap Rate

7.7%

Annual Revenue

$90,234

AirDNA projects $405/night at 61% occupancy ($90,233).

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.92% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-6.92%

Cap Rate

7.73%

Return on Investment

7.17%

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

$47,319

Deductible property tax

$5,945

Your total deduction

$96,301

Your adjusted annual income

$150,000 - $96,301 = $53,699

Taxes on $53,699 (30%)

$16,110

Your old tax bill

$45,000

Your new tax bill

$16,110

Estimated tax savings

$28,890

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We recomend LearnLikeACPA.com