BNBCalc Short Term Rental Investment Analysis 1064 Timber Woods Dr, Sevierville, TN 37862, USA

3 bed • 5 bath • 12 guests • $1,095,000

BNB

Calc

Report by:

johndallascoffman@gmail.com

Annual Revenue

$158,370

Profit (Cash Flow)

$57,640

Cap Rate

11.3%

Annual Revenue

$158,370

AirDNA projects $542/night at 63% occupancy ($124,716).

BNB Calc projects a 80% occupancy rate, $542 rate per night.

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

Return Metrics

15.48% 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)	$57,639	$115,279	$172,918	$230,558	$288,197	$576,395	$1,729,187
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,260	$19,094	$29,534	$40,620	$52,390	$123,093	$755,550
Down Payment	$339,450	$339,450	$339,450	$339,450	$339,450	$339,450	$339,450
Property Appreciation	$32,850	$66,685	$101,536	$137,432	$174,405	$376,588	$1,562,852
Total Return	$439,200	$540,508	$643,439	$748,060	$854,443	$1,415,527	$4,387,039

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.48%

Cap Rate

11.33%

Return on Investment

26.79%

1064 Timber Woods Dr Sevierville, Tennessee, 37862

3 bed • 5 bath • 12 guests

Purchase Price

Est. $5,252/mo

Inquire about this property

Contact Agent

$158,370

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$57,640

Profit

Revenue

$158,370

Operating Expenses

$34,268

Operating Income

$124,102

Mortgage & Taxes

$66,462

Profit (Cash Flow)

$57,640

$372,300

Cash Investment

Down Payment

$339,450

Renos & Furnishing

Closing Costs

$32,850

Total

$372,300

DSCR Ratio

Strong

1.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.48%

Cap Rate

11.33%

Return on Investment

26.79%

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

$44,900

Deductible property tax

$12,045

Your total deduction

$52,378

Your adjusted annual income

$150,000 - $52,378 = $97,622

Taxes on $97,622 (30%)

$29,287

Your old tax bill

$45,000

Your new tax bill

$29,287

Estimated tax savings

$15,713

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