BNBCalc.com Investment Analysis Report of 874 Boone Acres Way, Pigeon Forge, TN 37863, USA

2 bed • 2 bath • 8 guests • $1,250,000

BNB

Calc

Return Metrics

-24.21% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-24.21%

Cap Rate

4.19%

Return on Investment

6.15%

Annual Revenue

$75,949

AirDNA projects $281/night at 74% occupancy ($75,948).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,963

Annual Expenses

$23,553

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,333

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$633

Management & Platform Fees

$190

Platform Fee (i.e. Airbnb)

$190

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

$66,742

Deductible property tax

$12,375

Est. Depreciation Value

$579,865

Profit on this property

$52,395

Your total deduction

$606,587

So, your new taxable income is your previous income minus your total deduction ($150,000 - $606,587)

-$456,587

Your old tax bill

$45,000

Your new tax bill

-$136,976

Estimated tax savings

$181,976

874 Boone Acres Way

Pigeon Forge, Tennessee, 37863-4743

2 bed • 2 bath • 8 guests • $1,250,000

Annual Revenue

$75,949

Profit (Cash Flow)

-$40,917

Cap Rate

4.2%

Annual Revenue

$75,949

AirDNA projects $281/night at 74% occupancy ($75,949)

Occupancy Rate

Avg Daily Rate

Return Metrics

-24.21% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-24.21%

Cap Rate

4.19%

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 estimated deduction will be...

Deductible mortgage interest

$66,742

Deductible property tax

$12,375

Your total deduction

$211,675

Your adjusted annual income

$150,000 - $211,675 = -$61,675

Taxes on -$61,675 (30%)

-$18,502

Your old tax bill

$45,000

Your new tax bill

-$18,502

Estimated tax savings

$63,502

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 reccomend LearnLikeACPA.com