BNBCalc Short Term Rental Investment Analysis 823 Plantation Dr, Pigeon Forge, TN 37863, USA

2 bed • 2 bath • 6 guests • $385,000

BNB

Calc

Annual Revenue

$59,433

Profit (Cash Flow)

$12,655

Cap Rate

10.0%

Annual Revenue

$59,433

AirDNA projects $226/night at 72% occupancy ($59,432).

BNB Calc projects a 72% occupancy rate, $226 rate per night.

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

Return Metrics

13.31% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,655	$25,310	$37,966	$50,621	$63,276	$126,553	$379,661
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,782	$7,797	$12,061	$16,587	$21,392	$50,247	$308,000
Down Payment	$77,000	$77,000	$77,000	$77,000	$77,000	$77,000	$77,000
Property Appreciation	$11,550	$23,446	$35,699	$48,320	$61,320	$132,407	$549,496
Total Return	$104,987	$133,555	$162,727	$192,529	$222,990	$386,209	$1,314,157

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.31%

Cap Rate

10.03%

Return on Investment

29.44%

823 Plantation Dr Pigeon Forge, Tennessee, 37863-2900

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,847/mo

Inquire about this property

Contact Agent

$59,433

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,655

Profit

Revenue

$59,433

Operating Expenses

$20,806

Operating Income

$38,626

Mortgage & Taxes

$25,971

Profit (Cash Flow)

$12,655

$95,050

Cash Investment

Down Payment

$77,000

Renos & Furnishing

$6,500

Closing Costs

$11,550

Total

$95,050

DSCR Ratio

Strong

1.49

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.31%

Cap Rate

10.03%

Return on Investment

29.44%

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

$18,272

Deductible property tax

$3,811

Your total deduction

$26,383

Your adjusted annual income

$150,000 - $26,383 = $123,617

Taxes on $123,617 (30%)

$37,085

Your old tax bill

$45,000

Your new tax bill

$37,085

Estimated tax savings

$7,915

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