BNBCalc Short Term Rental Investment Analysis 6246 Old Walland Hwy, Walland, TN 37886, USA

2 bed • 2 bath • 6 guests • $549,000

BNB

Calc

Annual Revenue

$64,670

Profit (Cash Flow)

$6,149

Cap Rate

7.9%

Annual Revenue

$64,670

AirDNA projects $227/night at 78% occupancy ($64,670).

BNB Calc projects a 78% occupancy rate, $227 rate per night.

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

Return Metrics

4.63% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,149	$12,298	$18,447	$24,596	$30,745	$61,491	$184,475
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$439,200	$439,200	$439,200	$439,200	$439,200	$439,200	$439,200
Down Payment	$109,800	$109,800	$109,800	$109,800	$109,800	$109,800	$109,800
Property Appreciation	$16,470	$33,434	$50,907	$68,904	$87,441	$188,810	$783,567
Total Return	$571,619	$594,732	$618,354	$642,501	$667,187	$799,301	$1,517,042

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.63%

Cap Rate

7.86%

Return on Investment

21.09%

6246 Old Walland Hwy Walland, Tennessee, 37886

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,633/mo

Inquire about this property

Contact Agent

$64,670

Annual Revenue

AirDNA projects $227/night at 78% occupancy ($64,670.1).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,149

Profit

Revenue

$64,670

Operating Expenses

$21,487

Operating Income

$43,183

Mortgage & Taxes

$37,034

Profit (Cash Flow)

$6,149

$132,770

Cash Investment

Down Payment

$109,800

Renos & Furnishing

$6,500

Closing Costs

$16,470

Total

$132,770

DSCR Ratio

Acceptable

1.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.63%

Cap Rate

7.86%

Return on Investment

21.09%

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

$26,056

Deductible property tax

$5,435

Your total deduction

$112,446

Your adjusted annual income

$150,000 - $112,446 = $37,554

Taxes on $37,554 (30%)

$11,266

Your old tax bill

$45,000

Your new tax bill

$11,266

Estimated tax savings

$33,734