BNBCalc.com Investment Analysis Report of 1617 Kissing Way, Sevierville, TN 37862, USA

4 bed • 4 bath • 12 guests • $1,000,000

BNB

Calc

Return Metrics

11.72% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

11.72%

Cap Rate

9.57%

Return on Investment

28.25%

Annual Revenue

$125,746

AirDNA projects $453/night at 64% occupancy ($105,891).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,502

Annual Expenses

$30,027

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,748

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,048

Management & Platform Fees

$314

Platform Fee (i.e. Airbnb)

$314

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$467,604

Profit on this property

$95,719

Your total deduction

$429,246

So, your new taxable income is your previous income minus your total deduction ($150,000 - $429,246)

-$279,246

Your old tax bill

$45,000

Your new tax bill

-$83,774

Estimated tax savings

$128,774

1617 Kissing Way

Sevierville, Tennessee, 37862

4 bed • 4 bath • 12 guests • $1,000,000

Annual Revenue

$125,746

Profit (Cash Flow)

$28,267

Cap Rate

9.6%

Annual Revenue

$125,746

AirDNA projects $453/night at 64% occupancy ($105,892)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.72% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.72%

Cap Rate

9.57%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$110,718

Your adjusted annual income

$150,000 - $110,718 = $39,282

Taxes on $39,282 (30%)

$11,785

Your old tax bill

$45,000

Your new tax bill

$11,785

Estimated tax savings

$33,215

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