BNBCalc Short Term Rental Investment Analysis 712 Still Hill Way, Gatlinburg, TN, USA

3 bed • 3 bath • 9 guests • $712,500

BNB

Calc

Annual Revenue

$76,855

Profit (Cash Flow)

$5,721

Cap Rate

7.5%

Annual Revenue

$76,855

AirDNA projects $334/night at 63% occupancy ($76,854).

BNB Calc projects a 63% occupancy rate, $334 rate per night.

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

Return Metrics

3.31% 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)	$5,720	$11,441	$17,161	$22,882	$28,602	$57,205	$171,615
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$570,000	$570,000	$570,000	$570,000	$570,000	$570,000	$570,000
Down Payment	$142,500	$142,500	$142,500	$142,500	$142,500	$142,500	$142,500
Property Appreciation	$21,375	$43,391	$66,067	$89,425	$113,482	$245,040	$1,016,924
Total Return	$739,595	$767,332	$795,729	$824,807	$854,585	$1,014,745	$1,901,040

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.31%

Cap Rate

7.54%

Return on Investment

19.75%

712 Still Hill Way Gatlinburg, Tennessee, 37738

3 bed • 3 bath • 9 guests

Purchase Price

Est. $3,417/mo

Inquire about this property

Contact Agent

$76,855

Annual Revenue

Projected nightly rate is $334/night at 63% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,721

Profit

Revenue

$76,855

Operating Expenses

$23,071

Operating Income

$53,784

Mortgage & Taxes

$48,063

Profit (Cash Flow)

$5,721

$172,625

Cash Investment

Down Payment

$142,500

Renos & Furnishing

$8,750

Closing Costs

$21,375

Total

$172,625

DSCR Ratio

Acceptable

1.12

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.31%

Cap Rate

7.54%

Return on Investment

19.75%

STR 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

$33,816

Deductible property tax

$7,054

Your total deduction

$66,073

Your adjusted annual income

$150,000 - $66,073 = $83,927

Taxes on $83,927 (30%)

$25,178

Your old tax bill

$45,000

Your new tax bill

$25,178

Estimated tax savings

$19,822

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