BNBCalc Short Term Rental Investment Analysis 2126 Cub Cir, Sevierville, TN 37862, USA

3 bed • 2.5 bath • 8 guests • $660,000

BNB

Calc

Report by:

christinamarie1995@gmail.com

Annual Revenue

$86,928

Profit (Cash Flow)

$18,026

Cap Rate

9.5%

Annual Revenue

$86,928

AirDNA projects $386/night at 68% occupancy ($95,869).

BNB Calc projects a 68% occupancy rate, $350 rate per night.

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

Return Metrics

11.23% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,025	$36,051	$54,077	$72,103	$90,129	$180,259	$540,777
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,483	$13,367	$20,676	$28,435	$36,672	$86,139	$528,000
Down Payment	$132,000	$132,000	$132,000	$132,000	$132,000	$132,000	$132,000
Property Appreciation	$19,800	$40,194	$61,199	$82,835	$105,120	$226,984	$941,993
Total Return	$176,309	$221,613	$267,953	$315,374	$363,923	$625,383	$2,142,770

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.23%

Cap Rate

9.47%

Return on Investment

27.62%

2126 Cub Cir Sevierville, Tennessee, 37862

3 bed • 2.5 bath • 8 guests

Purchase Price

Est. $3,166/mo

Inquire about this property

Contact Agent

$86,928

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,026

Profit

Revenue

$86,928

Operating Expenses

$24,381

Operating Income

$62,547

Mortgage & Taxes

$44,522

Profit (Cash Flow)

$18,026

$160,425

Cash Investment

Down Payment

$132,000

Renos & Furnishing

$8,625

Closing Costs

$19,800

Total

$160,425

DSCR Ratio

Strong

1.40

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.23%

Cap Rate

9.47%

Return on Investment

27.62%

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

$31,324

Deductible property tax

$6,534

Your total deduction

$48,549

Your adjusted annual income

$150,000 - $48,549 = $101,451

Taxes on $101,451 (30%)

$30,435

Your old tax bill

$45,000

Your new tax bill

$30,435

Estimated tax savings

$14,565

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