BNBCalc.com Investment Analysis Report of 719 Sunshine Trail, Gatlinburg, TN 37738, USA

3 bed • 2 bath • 10 guests • $450,000

BNB

Calc

Return Metrics

34.29% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

34.29%

Cap Rate

15.27%

Return on Investment

50.29%

Annual Revenue

$95,033

AirDNA projects $413/night at 63% occupancy ($95,032).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,190

Annual Expenses

$26,274

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,492

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$792

Management & Platform Fees

$238

Platform Fee (i.e. Airbnb)

$238

Property Manager Fee

$0

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

$21,357

Deductible property tax

$4,455

Est. Depreciation Value

$212,694

Profit on this property

$68,759

Your total deduction

$169,748

So, your new taxable income is your previous income minus your total deduction ($150,000 - $169,748)

-$19,748

Your old tax bill

$45,000

Your new tax bill

-$5,924

Estimated tax savings

$50,924

719 Sunshine Trail

Gatlinburg, Tennessee, 37738-6361

3 bed • 2 bath • 10 guests • $450,000

Annual Revenue

$95,033

Profit (Cash Flow)

$38,411

Cap Rate

15.3%

Annual Revenue

$95,033

AirDNA projects $413/night at 63% occupancy ($95,033)

Occupancy Rate

Avg Daily Rate

Return Metrics

34.29% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

34.29%

Cap Rate

15.27%

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 estimated deduction will be...

Deductible mortgage interest

$21,357

Deductible property tax

$4,455

Your total deduction

$24,820

Your adjusted annual income

$150,000 - $24,820 = $125,180

Taxes on $125,180 (30%)

$37,554

Your old tax bill

$45,000

Your new tax bill

$37,554

Estimated tax savings

$7,446

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 reccomend LearnLikeACPA.com