BNBCalc.com Investment Analysis Report of 1117 S Spring Hollow Rd, Sevierville, TN 37876, USA

4 bed • 2 bath • 10 guests • $290,000

BNB

Calc

Return Metrics

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

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

25.99%

Cap Rate

19.93%

Return on Investment

33.84%

Annual Revenue

$82,465

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,053

Annual Expenses

$24,640

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,387

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$687

Management & Platform Fees

$206

Platform Fee (i.e. Airbnb)

$206

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

$13,764

Deductible property tax

$2,871

Est. Depreciation Value

$185,084

Profit on this property

$57,824

Your total deduction

$143,894

So, your new taxable income is your previous income minus your total deduction ($150,000 - $143,894)

$6,106

Your old tax bill

$45,000

Your new tax bill

$1,832

Estimated tax savings

$43,168

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

4 bed • 2 bath • 10 guests • $290,000

Annual Revenue

$82,465

Profit (Cash Flow)

$38,264

Cap Rate

19.9%

Annual Revenue

$82,465

AirDNA projects $318/night at 71% occupancy ($82,465)

Occupancy Rate

Avg Daily Rate

Return Metrics

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

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

25.99%

Cap Rate

19.93%

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

$13,764

Deductible property tax

$2,871

Your total deduction

$16,886

Your adjusted annual income

$150,000 - $16,886 = $133,114

Taxes on $133,114 (30%)

$39,934

Your old tax bill

$45,000

Your new tax bill

$39,934

Estimated tax savings

$5,066

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