BNBCalc.com Investment Analysis Report of 757 Chickasaw Gap Way, Pigeon Forge, TN, USA

4 bed • 3 bath • 12 guests • $665,090

BNB

Calc

Return Metrics

2.67% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.67%

Cap Rate

10.08%

Return on Investment

16.66%

Annual Revenue

$92,801

AirDNA projects $397/night at 64% occupancy ($92,801).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,145

Annual Expenses

$25,744

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,473

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$773

Management & Platform Fees

$232

Platform Fee (i.e. Airbnb)

$232

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

$52,937

Deductible property tax

$6,651

Est. Depreciation Value

$313,197

Profit on this property

$67,057

Your total deduction

$305,728

So, your new taxable income is your previous income minus your total deduction ($150,000 - $305,728)

-$155,728

Your old tax bill

$45,000

Your new tax bill

-$46,718

Estimated tax savings

$91,718

property-location

757 Chickasaw Gap Way Pigeon Forge, Tennessee, 37863

4 bed • 3 bath • 12 guests • $665,090

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$92,801

Profit (Cash Flow)

$4,381

Cap Rate

10.1%

Annual Revenue

$92,801

AirDNA projects $397/night at 64% occupancy ($92,801).

Occupancy Rate

Avg Daily Rate

Return Metrics

2.67% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.67%

Cap Rate

10.08%

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

$52,937

Deductible property tax

$6,651

Your total deduction

$92,339

Your adjusted annual income

$150,000 - $92,339 = $57,661

Taxes on $57,661 (30%)

$17,298

Your old tax bill

$45,000

Your new tax bill

$17,298

Estimated tax savings

$27,702

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 recomend LearnLikeACPA.com