BNBCalc Short Term Rental Investment Analysis 2650 Cloud View Drive, Sevierville, TN, USA

4 bed • 4.5 bath • 16 guests • $1,625,000

BNB

Calc

Annual Revenue

$155,477

Profit (Cash Flow)

$11,968

Cap Rate

7.5%

Annual Revenue

$155,477

AirDNA projects $626/night at 68% occupancy ($155,477).

BNB Calc projects a 68% occupancy rate, $626 rate per night.

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

Return Metrics

3.1% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,967	$23,935	$35,902	$47,870	$59,838	$119,676	$359,029
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,300,000	$1,300,000	$1,300,000	$1,300,000	$1,300,000	$1,300,000	$1,300,000
Down Payment	$325,000	$325,000	$325,000	$325,000	$325,000	$325,000	$325,000
Property Appreciation	$48,750	$98,962	$150,681	$203,951	$258,820	$558,864	$2,319,301
Total Return	$1,685,717	$1,747,897	$1,811,584	$1,876,822	$1,943,658	$2,303,540	$4,303,331

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.1%

Cap Rate

7.48%

Return on Investment

19.92%

2650 Cloud View Dr Sevierville, Tennessee, 37862

4 bed • 4.5 bath • 16 guests

Purchase Price

Est. $7,794/mo

Inquire about this property

Contact Agent

$155,477

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,968

Profit

Revenue

$155,477

Operating Expenses

$33,892

Operating Income

$121,585

Mortgage & Taxes

$109,617

Profit (Cash Flow)

$11,968

$384,875

Cash Investment

Down Payment

$325,000

Renos & Furnishing

$11,125

Closing Costs

$48,750

Total

$384,875

DSCR Ratio

Acceptable

1.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.1%

Cap Rate

7.48%

Return on Investment

19.92%

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

$77,124

Deductible property tax

$16,087

Your total deduction

$150,554

Your adjusted annual income

$150,000 - $150,554 = -$554

Taxes on -$554 (30%)

-$166

Your old tax bill

$45,000

Your new tax bill

-$166

Estimated tax savings

$45,166

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