BNBCalc.com Investment Analysis Report of 2315 Summer Ln, Sevierville, TN 37876, USA

1 bed • 1 bath • 4 guests • $450,000

BNB

Calc

Return Metrics

6.96% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

6.96%

Cap Rate

8.24%

Return on Investment

23.95%

Annual Revenue

$58,286

AirDNA projects $202/night at 79% occupancy ($58,285).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,764

Annual Expenses

$21,173

Utilities

$433

Internet + TV

$180

Water/Sewer

$1

Garbage

$1

Electric

$200

Gas

$1

Other

$50

Maintenance

$1,186

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$486

Management & Platform Fees

$146

Platform Fee (i.e. Airbnb)

$146

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

$19,736

Deductible property tax

$4,950

Est. Depreciation Value

$209,974

Profit on this property

$37,113

Your total deduction

$197,547

So, your new taxable income is your previous income minus your total deduction ($150,000 - $197,547)

-$47,547

Your old tax bill

$45,000

Your new tax bill

-$14,264

Estimated tax savings

$59,264

2315 Summer Ln Sevierville, Tennessee, 37876

1 bed • 1 bath • 4 guests • $450,000

Annual Revenue

$58,286

Profit (Cash Flow)

$7,509

Cap Rate

8.2%

Annual Revenue

$58,286

AirDNA projects $202/night at 79% occupancy ($58,286)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.96% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.96%

Cap Rate

8.24%

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

$19,736

Deductible property tax

$4,950

Your total deduction

$54,523

Your adjusted annual income

$150,000 - $54,523 = $95,477

Taxes on $95,477 (30%)

$28,643

Your old tax bill

$45,000

Your new tax bill

$28,643

Estimated tax savings

$16,357

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