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

3 bed • 3 bath • 9 guests • $859,000

BNB

Calc

Annual Revenue

$90,464

Profit (Cash Flow)

$7,678

Cap Rate

7.6%

Annual Revenue

$90,464

AirDNA projects $344/night at 72% occupancy ($90,463).

BNB Calc projects a 72% occupancy rate, $344 rate per night.

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

Return Metrics

3.72% 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)	$7,677	$15,355	$23,033	$30,711	$38,389	$76,779	$230,337
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,438	$17,398	$26,910	$37,008	$47,730	$112,111	$687,200
Down Payment	$171,800	$171,800	$171,800	$171,800	$171,800	$171,800	$171,800
Property Appreciation	$25,770	$52,313	$79,652	$107,812	$136,816	$295,424	$1,226,018
Total Return	$213,686	$256,867	$301,396	$347,332	$394,736	$656,115	$2,315,356

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.72%

Cap Rate

7.63%

Return on Investment

20.3%

752 Yona Trail Way Gatlinburg, Tennessee, 37738

3 bed • 3 bath • 9 guests

Purchase Price

Est. $4,120/mo

This property is for sale!

Contact Agent

$90,464

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,678

Profit

Revenue

$90,464

Operating Expenses

$24,840

Operating Income

$65,623

Mortgage & Taxes

$57,945

Profit (Cash Flow)

$7,678

$206,320

Cash Investment

Down Payment

$171,800

Renos & Furnishing

$8,750

Closing Costs

$25,770

Total

$206,320

DSCR Ratio

Acceptable

1.13

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.72%

Cap Rate

7.63%

Return on Investment

20.3%

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

$40,769

Deductible property tax

$8,504

Your total deduction

$109,440

Your adjusted annual income

$150,000 - $109,440 = $40,560

Taxes on $40,560 (30%)

$12,168

Your old tax bill

$45,000

Your new tax bill

$12,168

Estimated tax savings

$32,832

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

2003

Size:

2,486 sqft

Type:

SFR

Parking:

Heating:

YES

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 2

Lot size: -

Building area: 2,486 sqft

Garage: No

Heating: Yes

Pool: Yes

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-1

Land Use: Residential

Parcel Number: 078117J C 00100 010

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2021

Assessed Value: $98,400

County Est. Land Value: $28,800

Assessed Land Value: $7,200

County Est. Structure Value: $364,800

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
07/23/20	$425,000	80%	Jacob Throntveit
06/19/15	$248,000	0%	Bretagne Llc

Ownership

Name: Jacob Throntveit

Owner Occupied: No

Owner Mailing Address: 147 Illinois Ave, Seymour, Tn 37865

Years Owned: 36

Home Equity: $349,800

Mortgage Balance Remaining: $340,000

Financed amount: 0%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: N/A