BNBCalc.com Investment Analysis Report of 1007 Cricket Wood Way, Sevierville, TN 37862, USA

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

BNB

Calc

Return Metrics

14.76% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

14.76%

Cap Rate

10.24%

Return on Investment

30.23%

Annual Revenue

$196,764

AirDNA projects $1036/night at 67% occupancy ($253,523).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,439

Annual Expenses

$53,273

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,340

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,640

Management & Platform Fees

$1,640

Platform Fee (i.e. Airbnb)

$0

Property Manager Fee

$1,640

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

$80,482

Deductible property tax

$1,400

Est. Depreciation Value

$657,270

Profit on this property

$143,491

Your total deduction

$595,660

So, your new taxable income is your previous income minus your total deduction ($150,000 - $595,660)

-$445,660

Your old tax bill

$45,000

Your new tax bill

-$133,698

Estimated tax savings

$178,698

1007 Cricket Wood Way

Sevierville, Tennessee, 37862

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

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)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.76% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.76%

Cap Rate

10.24%

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

$80,482

Deductible property tax

$1,400

Your total deduction

$147,884

Your adjusted annual income

$150,000 - $147,884 = $2,116

Taxes on $2,116 (30%)

$635

Your old tax bill

$45,000

Your new tax bill

$635

Estimated tax savings

$44,365

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