BNBCalc Short Term Rental Investment Analysis 2276 Hidden Hollow Way, Sevierville, TN 37862, USA

3 bed • 3 bath • 12 guests • $1,000,000

BNB

Calc

Report by:

dlchile2007@gmail.com

Annual Revenue

$91,950

Profit (Cash Flow)

-$540

Cap Rate

6.7%

Annual Revenue

$91,950

AirDNA projects $475/night at 53% occupancy ($91,950).

BNB Calc projects a 53% occupancy rate, $475 rate per night.

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

Return Metrics

-0.22% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$540	-$1,080	-$1,620	-$2,160	-$2,700	-$5,401	-$16,205
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,824	$20,254	$31,327	$43,083	$55,565	$130,514	$800,000
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$239,283	$280,073	$322,433	$366,431	$412,138	$669,028	$2,411,056

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.22%

Cap Rate

6.69%

Return on Investment

16.45%

2276 Hidden Hollow Way Sevierville, Tennessee, 37862

3 bed • 3 bath • 12 guests

Purchase Price

Est. $4,796/mo

Inquire about this property

Contact Agent

$91,950

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$540

Profit

Revenue

$91,950

Operating Expenses

$25,034

Operating Income

$66,917

Mortgage & Taxes

$67,457

Profit (Cash Flow)

-$540

$238,750

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$8,750

Closing Costs

$30,000

Total

$238,750

DSCR Ratio

Weak

0.99

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.22%

Cap Rate

6.69%

Return on Investment

16.45%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$100,816

Your adjusted annual income

$150,000 - $100,816 = $49,184

Taxes on $49,184 (30%)

$14,755

Your old tax bill

$45,000

Your new tax bill

$14,755

Estimated tax savings

$30,245

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