BNBCalc Short Term Rental Investment Analysis 1782 Red Bone Way, Sevierville, TN 37876, USA

3 bed • 3 bath • 10 guests • $775,000

BNB

Calc

Report by:

colsonvacationrentals@gmail.com

Annual Revenue

$83,648

Profit (Cash Flow)

$4,627

Cap Rate

7.7%

Annual Revenue

$83,648

AirDNA projects $347/night at 66% occupancy ($83,648).

BNB Calc projects a 66% occupancy rate, $347 rate per night.

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

Return Metrics

3.12% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,626	$9,253	$13,880	$18,507	$23,134	$46,269	$138,808
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,089	$16,677	$25,796	$35,476	$45,754	$107,470	$658,750
Down Payment	$116,250	$116,250	$116,250	$116,250	$116,250	$116,250	$116,250
Property Appreciation	$23,250	$47,197	$71,863	$97,269	$123,437	$266,535	$1,106,128
Total Return	$152,216	$189,379	$227,790	$267,503	$308,576	$536,524	$2,019,936

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.12%

Cap Rate

7.7%

Return on Investment

24.26%

1782 Red Bone Way Sevierville, Tennessee, 37876

3 bed • 3 bath • 10 guests

Purchase Price

Est. $3,717/mo

Inquire about this property

Contact Agent

$83,648

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,627

Profit

Revenue

$83,648

Operating Expenses

$23,954

Operating Income

$59,694

Mortgage & Taxes

$55,067

Profit (Cash Flow)

$4,627

$148,250

Cash Investment

Down Payment

$116,250

Renos & Furnishing

$8,750

Closing Costs

$23,250

Total

$148,250

DSCR Ratio

Acceptable

1.08

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.12%

Cap Rate

7.7%

Return on Investment

24.26%

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

$39,081

Deductible property tax

$7,672

Your total deduction

$72,869

Your adjusted annual income

$150,000 - $72,869 = $77,131

Taxes on $77,131 (30%)

$23,139

Your old tax bill

$45,000

Your new tax bill

$23,139

Estimated tax savings

$21,861

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