BNBCalc Short Term Rental Investment Analysis 752 Yona Trail Way, Gatlinburg, TN, USA

3 bed • 3 bath • 8 guests • $990,000

BNB

Calc

Report by:

miohiollc@gmail.com

Annual Revenue

$94,101

Profit (Cash Flow)

-$4,219

Cap Rate

6.9%

Annual Revenue

$94,101

AirDNA projects $339/night at 76% occupancy ($94,101).

BNB Calc projects a 76% occupancy rate, $339 rate per night.

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

Return Metrics

-3.06% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,218	-$8,437	-$12,656	-$16,875	-$21,094	-$42,189	-$126,567
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$12,910	$26,494	$40,787	$55,827	$71,652	$164,067	$890,999
Down Payment	$99,000	$99,000	$99,000	$99,000	$99,000	$99,000	$99,000
Property Appreciation	$29,700	$60,291	$91,799	$124,253	$157,681	$340,477	$1,412,989
Total Return	$137,391	$177,347	$218,930	$262,205	$307,239	$561,355	$2,276,422

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.06%

Cap Rate

6.88%

Return on Investment

27.93%

752 Yona Trail Way Gatlinburg, Tennessee, 37738

3 bed • 3 bath • 8 guests

Purchase Price

Est. $4,748/mo

Inquire about this property

Contact Agent

$94,101

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,219

Profit

Revenue

$94,101

Operating Expenses

$25,913

Operating Income

$68,188

Mortgage & Taxes

$72,407

Profit (Cash Flow)

-$4,219

$137,450

Cash Investment

Down Payment

$99,000

Renos & Furnishing

$8,750

Closing Costs

$29,700

Total

$137,450

DSCR Ratio

Weak

0.94

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.06%

Cap Rate

6.88%

Return on Investment

27.93%

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

$44,839

Deductible property tax

$9,900

Your total deduction

$95,830

Your adjusted annual income

$150,000 - $95,830 = $54,170

Taxes on $54,170 (30%)

$16,251

Your old tax bill

$45,000

Your new tax bill

$16,251

Estimated tax savings

$28,749

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