BNBCalc.com Investment Analysis Report of 2126 Cub Cir, Sevierville, TN 37862, USA

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

BNB

Calc

Return Metrics

10.86% 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

10.86%

Cap Rate

9.38%

Return on Investment

27.24%

Annual Revenue

$86,928

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,082

Annual Expenses

$24,981

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,424

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$724

Management & Platform Fees

$217

Platform Fee (i.e. Airbnb)

$217

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

$31,324

Deductible property tax

$6,534

Est. Depreciation Value

$309,492

Profit on this property

$61,947

Your total deduction

$285,403

So, your new taxable income is your previous income minus your total deduction ($150,000 - $285,403)

-$135,403

Your old tax bill

$45,000

Your new tax bill

-$40,621

Estimated tax savings

$85,621

2126 Cub Cir

Sevierville, Tennessee, 37862

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

Annual Revenue

$86,928

Profit (Cash Flow)

$17,427

Cap Rate

9.4%

Annual Revenue

$86,928

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

Occupancy Rate

Avg Daily Rate

Return Metrics

10.86% 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

10.86%

Cap Rate

9.38%

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

$31,324

Deductible property tax

$6,534

Your total deduction

$74,563

Your adjusted annual income

$150,000 - $74,563 = $75,437

Taxes on $75,437 (30%)

$22,631

Your old tax bill

$45,000

Your new tax bill

$22,631

Estimated tax savings

$22,369

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