BNBCalc.com Investment Analysis Report of 1824 Billard Way, Sevierville, TN 37876, USA

4 bed • 3 bath • 10 guests • $1,175,000

BNB

Calc

Return Metrics

-1.89% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-1.89%

Cap Rate

6.29%

Return on Investment

14.76%

Annual Revenue

$102,856

AirDNA projects $447/night at 63% occupancy ($102,856).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,409

Annual Expenses

$28,911

Utilities

$595

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$250

Gas

$55

Other

$50

Maintenance

$1,557

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$857

Management & Platform Fees

$257

Platform Fee (i.e. Airbnb)

$257

Property Manager Fee

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

$55,767

Deductible property tax

$11,632

Est. Depreciation Value

$548,043

Profit on this property

$73,945

Your total deduction

$541,497

So, your new taxable income is your previous income minus your total deduction ($150,000 - $541,497)

-$391,497

Your old tax bill

$45,000

Your new tax bill

-$117,449

Estimated tax savings

$162,449

1824 Billard Way

Sevierville, Tennessee, 37876

4 bed • 3 bath • 10 guests • $1,175,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$102,856

Profit (Cash Flow)

-$5,315

Cap Rate

6.3%

Annual Revenue

$102,856

AirDNA projects $447/night at 63% occupancy ($102,856)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.89% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.89%

Cap Rate

6.29%

Return on Investment

14.76%

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

$55,767

Deductible property tax

$11,632

Your total deduction

$168,201

Your adjusted annual income

$150,000 - $168,201 = -$18,201

Taxes on -$18,201 (30%)

-$5,460

Your old tax bill

$45,000

Your new tax bill

-$5,460

Estimated tax savings

$50,460

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