BNBCalc.com Investment Analysis Report of 1117 Autumn Path Way, Sevierville, TN 37862, USA

2 bed • 3 bath • 8 guests • $900,000

BNB

Calc

Return Metrics

1.85% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1.85%

Cap Rate

7.18%

Return on Investment

18.62%

Annual Revenue

$90,055

AirDNA projects $368/night at 67% occupancy ($90,054).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,116

Annual Expenses

$25,387

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,450

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$750

Management & Platform Fees

$225

Platform Fee (i.e. Airbnb)

$225

Property Manager Fee

$0

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

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$418,828

Profit on this property

$64,667

Your total deduction

$405,785

So, your new taxable income is your previous income minus your total deduction ($150,000 - $405,785)

-$255,785

Your old tax bill

$45,000

Your new tax bill

-$76,736

Estimated tax savings

$121,736

property-location

1117 Autumn Path Way Sevierville, Tennessee, 37862

2 bed • 3 bath • 8 guests • $900,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$90,055

Profit (Cash Flow)

$3,959

Cap Rate

7.2%

Annual Revenue

$90,055

AirDNA projects $368/night at 67% occupancy ($90,054).

Occupancy Rate

Avg Daily Rate

Return Metrics

1.85% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.85%

Cap Rate

7.18%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$120,521

Your adjusted annual income

$150,000 - $120,521 = $29,479

Taxes on $29,479 (30%)

$8,844

Your old tax bill

$45,000

Your new tax bill

$8,844

Estimated tax savings

$36,156

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 recomend LearnLikeACPA.com