BNBCalc.com Investment Analysis Report of 2652 Sunset Rd, Sevierville, TN 37862, USA

3 bed • 2 bath • 8 guests • $350,000

BNB

Calc

Return Metrics

42.59% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

42.59%

Cap Rate

17.57%

Return on Investment

58.25%

Annual Revenue

$88,586

AirDNA projects $362/night at 67% occupancy ($88,586).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,256

Annual Expenses

$27,073

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,508

Property Insurance

$150

HOA

$70

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$738

Management & Platform Fees

$288

Platform Fee (i.e. Airbnb)

$221

Property Manager Fee

$66

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$166,637

Profit on this property

$61,513

Your total deduction

$125,201

So, your new taxable income is your previous income minus your total deduction ($150,000 - $125,201)

$24,799

Your old tax bill

$45,000

Your new tax bill

$7,440

Estimated tax savings

$37,560

2652 Sunset Rd

Sevierville, Tennessee, 37862

3 bed • 2 bath • 8 guests • $350,000

Annual Revenue

$88,586

Profit (Cash Flow)

$37,909

Cap Rate

17.6%

Annual Revenue

$88,586

AirDNA projects $362/night at 67% occupancy ($88,586)

Occupancy Rate

Avg Daily Rate

Return Metrics

42.59% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

42.59%

Cap Rate

17.57%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$11,633

Your adjusted annual income

$150,000 - $11,633 = $138,367

Taxes on $138,367 (30%)

$41,510

Your old tax bill

$45,000

Your new tax bill

$41,510

Estimated tax savings

$3,490

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