BNBCalc Short Term Rental Investment Analysis 809 Crystal Branch Way, Gatlinburg, TN 37738, USA

8 bed • 6 bath • 20 guests • $1,290,000

BNB

Calc

Report by:

isaiahdlf@gmail.com

Annual Revenue

$244,531

Profit (Cash Flow)

$112,643

Cap Rate

15.5%

Annual Revenue

$244,531

AirDNA projects $1,030/night at 65% occupancy ($244,530).

BNB Calc projects a 65% occupancy rate, $1,030 rate per night.

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

Return Metrics

35.62% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$112,642	$225,285	$337,927	$450,570	$563,212	$1,126,425	$3,379,275
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$12,673	$26,127	$40,412	$55,578	$71,679	$168,363	$1,032,000
Down Payment	$258,000	$258,000	$258,000	$258,000	$258,000	$258,000	$258,000
Property Appreciation	$38,700	$78,561	$119,617	$161,906	$205,463	$443,652	$1,841,168
Total Return	$422,015	$587,973	$755,957	$926,054	$1,098,355	$1,996,440	$6,510,443

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

35.62%

Cap Rate

15.47%

Return on Investment

51.87%

809 Crystal Br Wy Gatlinburg, Tennessee, 37738

8 bed • 6 bath • 20 guests

Purchase Price

Est. $6,187/mo

Inquire about this property

Contact Agent

$244,531

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$112,643

Profit

Revenue

$244,531

Operating Expenses

$44,869

Operating Income

$199,662

Mortgage & Taxes

$87,019

Profit (Cash Flow)

$112,643

$316,200

Cash Investment

Down Payment

$258,000

Renos & Furnishing

$19,500

Closing Costs

$38,700

Total

$316,200

DSCR Ratio

Strong

2.29

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

35.62%

Cap Rate

15.47%

Return on Investment

51.87%

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

$61,225

Deductible property tax

$12,771

Your total deduction

$17,847

Your adjusted annual income

$150,000 - $17,847 = $132,153

Taxes on $132,153 (30%)

$39,646

Your old tax bill

$45,000

Your new tax bill

$39,646

Estimated tax savings

$5,354

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