BNBCalc Short Term Rental Investment Analysis 1007 Cricket Wood Way, Sevierville, TN 37862, USA

8 bed • 6 bath • 20 guests • $1,400,000

BNB

Calc

Annual Revenue

$196,764

Profit (Cash Flow)

$50,407

Cap Rate

10.2%

Annual Revenue

$196,764

AirDNA projects $1,036/night at 67% occupancy ($253,523).

BNB Calc projects a 52% occupancy rate, $1,036 rate per night.

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

Return Metrics

14.76% 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)	$50,406	$100,813	$151,220	$201,627	$252,034	$504,069	$1,512,207
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,119,999	$1,119,999	$1,119,999	$1,119,999	$1,119,999	$1,119,999	$1,119,999
Down Payment	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Property Appreciation	$42,000	$85,260	$129,817	$175,712	$222,983	$481,482	$1,998,167
Total Return	$1,492,406	$1,586,073	$1,681,038	$1,777,339	$1,875,018	$2,385,551	$4,910,374

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.76%

Cap Rate

10.24%

Return on Investment

30.23%

1007 Cricket Wood Way Sevierville, Tennessee, 37862

8 bed • 6 bath • 20 guests

Purchase Price

Est. $6,715/mo

Inquire about this property

Contact Agent

$196,764

Annual Revenue

Projected nightly rate is $1,036/night at 67% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$50,407

Profit

Revenue

$196,764

Operating Expenses

$53,273

Operating Income

$143,491

Mortgage & Taxes

$93,084

Profit (Cash Flow)

$50,407

$341,500

Cash Investment

Down Payment

$280,000

Renos & Furnishing

$19,500

Closing Costs

$42,000

Total

$341,500

DSCR Ratio

Strong

1.54

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.76%

Cap Rate

10.24%

Return on Investment

30.23%

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

$80,482

Deductible property tax

$1,400

Your total deduction

$93,911

Your adjusted annual income

$150,000 - $93,911 = $56,089

Taxes on $56,089 (30%)

$16,827

Your old tax bill

$45,000

Your new tax bill

$16,827

Estimated tax savings

$28,173

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