BNBCalc Short Term Rental Investment Analysis 1069 Timberlake Circle, Sevierville, Tennessee 37876, United States

2 bed • 2 bath • 6 guests • $389,000

BNB

Calc

Annual Revenue

$41,353

Profit (Cash Flow)

-$3,344

Cap Rate

5.9%

Annual Revenue

$41,353

AirDNA projects $222/night at 51% occupancy ($41,352).

BNB Calc projects a 51% occupancy rate, $222 rate per night.

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

Return Metrics

-3.48% 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)	-$3,343	-$6,687	-$10,031	-$13,374	-$16,718	-$33,436	-$100,310
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$311,200	$311,200	$311,200	$311,200	$311,200	$311,200	$311,200
Down Payment	$77,800	$77,800	$77,800	$77,800	$77,800	$77,800	$77,800
Property Appreciation	$11,670	$23,690	$36,070	$48,822	$61,957	$133,783	$555,205
Total Return	$397,326	$406,002	$415,039	$424,448	$434,239	$489,346	$843,895

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.48%

Cap Rate

5.88%

Return on Investment

12.65%

1069 Timberlake Cir Sevierville, Tennessee, 37876

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,866/mo

Inquire about this property

Contact Agent

$308,200

Zestimate

$41,353

Annual Revenue

Projected nightly rate is $222/night at 51% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$3,344

Profit

Revenue

$41,353

Operating Expenses

$18,456

Operating Income

$22,897

Mortgage & Taxes

$26,241

Profit (Cash Flow)

-$3,344

$95,970

Cash Investment

Down Payment

$77,800

Renos & Furnishing

$6,500

Closing Costs

$11,670

Total

$95,970

DSCR Ratio

Weak

0.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.48%

Cap Rate

5.88%

Return on Investment

12.65%

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

$18,462

Deductible property tax

$3,851

Your total deduction

$42,778

Your adjusted annual income

$150,000 - $42,778 = $107,222

Taxes on $107,222 (30%)

$32,167

Your old tax bill

$45,000

Your new tax bill

$32,167

Estimated tax savings

$12,833

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