BNBCalc Short Term Rental Investment Analysis Wilhite Creek Rd, Tennessee 37876, USA

2 bed • 1.5 bath • 6 guests • $349,000

BNB

Calc

Annual Revenue

$37,920

Profit (Cash Flow)

-$3,632

Cap Rate

5.7%

Annual Revenue

$37,920

AirDNA projects $179/night at 58% occupancy ($37,919).

BNB Calc projects a 57.99999999999999% occupancy rate, $179 rate per night.

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

Return Metrics

-4.19% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,632	-$7,264	-$10,897	-$14,529	-$18,161	-$36,323	-$108,970
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$279,200	$279,200	$279,200	$279,200	$279,200	$279,200	$279,200
Down Payment	$69,800	$69,800	$69,800	$69,800	$69,800	$69,800	$69,800
Property Appreciation	$10,470	$21,254	$32,361	$43,802	$55,586	$120,026	$498,114
Total Return	$355,837	$362,989	$370,464	$378,273	$386,424	$432,703	$738,143

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.19%

Cap Rate

5.7%

Return on Investment

11.84%

Wilhite Creek Rd Tennessee, 37876

2 bed • 1.5 bath • 6 guests

Purchase Price

Est. $1,674/mo

Inquire about this property

Contact Agent

$37,920

Annual Revenue

AirDNA projects $179/night at 58% occupancy ($37,919.63).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,632

Profit

Revenue

$37,920

Operating Expenses

$18,010

Operating Income

$19,910

Mortgage & Taxes

$23,542

Profit (Cash Flow)

-$3,632

$86,645

Cash Investment

Down Payment

$69,800

Renos & Furnishing

$6,375

Closing Costs

$10,470

Total

$86,645

DSCR Ratio

Weak

0.85

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.19%

Cap Rate

5.7%

Return on Investment

11.84%

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

$16,564

Deductible property tax

$3,455

Your total deduction

$79,696

Your adjusted annual income

$150,000 - $79,696 = $70,304

Taxes on $70,304 (30%)

$21,091

Your old tax bill

$45,000

Your new tax bill

$21,091

Estimated tax savings

$23,909

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