BNBCalc Short Term Rental Investment Analysis 1607 S Mountain View Rd, Sevierville, TN 37876, USA

1 bed • 1.5 bath • 4 guests • $435,000

BNB

Calc

Annual Revenue

$57,029

Profit (Cash Flow)

$7,192

Cap Rate

8.4%

Annual Revenue

$57,029

AirDNA projects $211/night at 74% occupancy ($57,029).

BNB Calc projects a 74% occupancy rate, $211 rate per night.

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

Return Metrics

6.88% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,191	$14,383	$21,575	$28,766	$35,958	$71,916	$215,750
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,273	$8,810	$13,627	$18,741	$24,170	$56,773	$348,000
Down Payment	$87,000	$87,000	$87,000	$87,000	$87,000	$87,000	$87,000
Property Appreciation	$13,050	$26,491	$40,336	$54,596	$69,284	$149,603	$620,859
Total Return	$111,515	$136,685	$162,538	$189,104	$216,413	$365,294	$1,271,609

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.88%

Cap Rate

8.39%

Return on Investment

23.47%

1607 S Mountain View Rd Sevierville, Tennessee, 37876

1 bed • 1.5 bath • 4 guests

Purchase Price

Est. $2,086/mo

Inquire about this property

Contact Agent

$57,029

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,192

Profit

Revenue

$57,029

Operating Expenses

$20,494

Operating Income

$36,535

Mortgage & Taxes

$29,344

Profit (Cash Flow)

$7,192

$104,425

Cash Investment

Down Payment

$87,000

Renos & Furnishing

$4,375

Closing Costs

$13,050

Total

$104,425

DSCR Ratio

Acceptable

1.25

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.88%

Cap Rate

8.39%

Return on Investment

23.47%

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

$20,646

Deductible property tax

$4,307

Your total deduction

$36,507

Your adjusted annual income

$150,000 - $36,507 = $113,493

Taxes on $113,493 (30%)

$34,048

Your old tax bill

$45,000

Your new tax bill

$34,048

Estimated tax savings

$10,952

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