BNBCalc.com Investment Analysis Report of 1616 Mountain Lodge Way, Sevierville, TN 37862, USA

3 bed • 2 bath • 8 guests • $850,000

BNB

Calc

Return Metrics

-2.53% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-2.53%

Cap Rate

6.13%

Return on Investment

14.06%

Annual Revenue

$75,693

AirDNA projects $314/night at 66% occupancy ($75,693).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,960

Annual Expenses

$23,520

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,331

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$631

Management & Platform Fees

$189

Platform Fee (i.e. Airbnb)

$189

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

$40,342

Deductible property tax

$8,415

Est. Depreciation Value

$396,919

Profit on this property

$52,173

Your total deduction

$393,503

So, your new taxable income is your previous income minus your total deduction ($150,000 - $393,503)

-$243,503

Your old tax bill

$45,000

Your new tax bill

-$73,051

Estimated tax savings

$118,051

1616 Mountain Lodge Way Sevierville, Tennessee, 37862

3 bed • 2 bath • 8 guests • $850,000

Annual Revenue

$75,693

Profit (Cash Flow)

-$5,163

Cap Rate

6.1%

Annual Revenue

$75,693

AirDNA projects $314/night at 66% occupancy ($75,693)

Occupancy Rate

Avg Daily Rate

Return Metrics

-2.53% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-2.53%

Cap Rate

6.13%

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

$40,342

Deductible property tax

$8,415

Your total deduction

$123,135

Your adjusted annual income

$150,000 - $123,135 = $26,865

Taxes on $26,865 (30%)

$8,059

Your old tax bill

$45,000

Your new tax bill

$8,059

Estimated tax savings

$36,941

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