BNBCalc Short Term Rental Investment Analysis Pickel Ln, Knoxville, TN 37914, USA

4 bed • 2 bath • 10 guests • $299,000

BNB

Calc

Annual Revenue

$52,613

Profit (Cash Flow)

$12,524

Cap Rate

10.9%

Annual Revenue

$52,613

AirDNA projects $215/night at 67% occupancy ($52,613).

BNB Calc projects a 67% occupancy rate, $215 rate per night.

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

Return Metrics

15.79% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,524	$25,048	$37,572	$50,096	$62,620	$125,240	$375,721
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,937	$6,055	$9,366	$12,882	$16,613	$39,023	$239,200
Down Payment	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800
Property Appreciation	$8,970	$18,209	$27,725	$37,527	$47,622	$102,830	$426,751
Total Return	$84,231	$109,113	$134,464	$160,305	$186,657	$326,895	$1,101,473

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.79%

Cap Rate

10.93%

Return on Investment

30.82%

Pickel Ln Knoxville, Tennessee, 37914

4 bed • 2 bath • 10 guests

Purchase Price

Est. $1,434/mo

Inquire about this property

Contact Agent

Knoxville

Guide

Zoning

Guide

Laws

$52,613

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,524

Profit

Revenue

$52,613

Operating Expenses

$19,920

Operating Income

$32,694

Mortgage & Taxes

$20,170

Profit (Cash Flow)

$12,524

$79,270

Cash Investment

Down Payment

$59,800

Renos & Furnishing

$10,500

Closing Costs

$8,970

Total

$79,270

DSCR Ratio

Strong

1.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.79%

Cap Rate

10.93%

Return on Investment

30.82%

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

$14,191

Deductible property tax

$2,960

Your total deduction

$18,546

Your adjusted annual income

$150,000 - $18,546 = $131,454

Taxes on $131,454 (30%)

$39,436

Your old tax bill

$45,000

Your new tax bill

$39,436

Estimated tax savings

$5,564

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