BNBCalc.com Investment Analysis Report of

0 bed • 0 bath • 0 guests • $0

BNB

Calc

Return Metrics

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

Investment Value Over Time

Property Appreciation:

0%

Revenue Appreciation:

0%

Cash on Cash Return

NaN%

Cap Rate

NaN%

Return on Investment

NaN%

Annual Revenue

$0

Revenue data could not be found for this address

User selected values for this report: 0% occupancy rate, $0 rate per night

Revenue Percentile

STR 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

$NaN

Deductible property tax

$0

Est. Depreciation Value

$0

Loss on this property

$0

Your total deduction

$NaN

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

$NaN

Your old tax bill

$45,000

Your new tax bill

$NaN

Estimated tax savings

$NaN

property-location

809 Crystal Br Wy Gatlinburg, Tennessee, 37738

8 bed • 6 bath • 20 guests

Est. $NaN/mo

Agent

Inquire about this property

Contact Agent

$215,446

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

31.61%

Cap Rate

14.52%