BNBCalc Short Term Rental Investment Analysis 1117 S Spring Hollow Rd, Sevierville, TN 37876, USA

4 bed • 2 bath • 10 guests • $290,000

BNB

Calc

Annual Revenue

$82,465

Profit (Cash Flow)

$38,262

Cap Rate

19.9%

Annual Revenue

$82,465

AirDNA projects $318/night at 71% occupancy ($82,464).

BNB Calc projects a 71% occupancy rate, $318 rate per night.

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

Return Metrics

25.99% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$38,261	$76,523	$114,785	$153,047	$191,309	$382,618	$1,147,856
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$232,000	$232,000	$232,000	$232,000	$232,000	$232,000	$232,000
Down Payment	$58,000	$58,000	$58,000	$58,000	$58,000	$58,000	$58,000
Property Appreciation	$8,700	$17,661	$26,890	$36,397	$46,189	$99,735	$413,906
Total Return	$336,961	$384,184	$431,676	$479,445	$527,498	$772,354	$1,851,762

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.99%

Cap Rate

19.93%

Return on Investment

33.83%

1117 S Spring Hollow Rd Sevierville, Tennessee, 37876-8911

4 bed • 2 bath • 10 guests

Purchase Price

Est. $1,391/mo

Inquire about this property

Contact Agent

$82,465

Annual Revenue

Projected nightly rate is $318/night at 71% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$38,262

Profit

Revenue

$82,465

Operating Expenses

$24,640

Operating Income

$57,824

Mortgage & Taxes

$19,562

Profit (Cash Flow)

$38,262

$147,200

Cash Investment

Down Payment

$58,000

Renos & Furnishing

$80,500

Closing Costs

$8,700

Total

$147,200

DSCR Ratio

Strong

2.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.99%

Cap Rate

19.93%

Return on Investment

33.83%

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

$13,764

Deductible property tax

$2,871

Your total deduction

$1,577

Your adjusted annual income

$150,000 - $1,577 = $148,423

Taxes on $148,423 (30%)

$44,527

Your old tax bill

$45,000

Your new tax bill

$44,527

Estimated tax savings

$473

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