BNBCalc.com Investment Analysis Report of 2670 Cedar Falls Way, Sevierville, TN 37862, USA

3 bed • 5 bath • 15 guests • $2,400,000

BNB

Calc

Return Metrics

-0.15% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-0.15%

Cap Rate

6.7%

Return on Investment

16.87%

Annual Revenue

$200,793

AirDNA projects $733/night at 75% occupancy ($200,792).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,315

Annual Expenses

$39,783

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,373

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,673

Management & Platform Fees

$502

Platform Fee (i.e. Airbnb)

$502

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

$113,906

Deductible property tax

$23,760

Est. Depreciation Value

$1,111,274

Profit on this property

$161,010

Your total deduction

$1,087,931

So, your new taxable income is your previous income minus your total deduction ($150,000 - $1,087,931)

-$937,931

Your old tax bill

$45,000

Your new tax bill

-$281,379

Estimated tax savings

$326,379

2670 Cedar Falls Way Sevierville, Tennessee, 37862

3 bed • 5 bath • 15 guests • $2,400,000

Annual Revenue

$200,793

Profit (Cash Flow)

-$882

Cap Rate

6.7%

Annual Revenue

$200,793

AirDNA projects $733/night at 75% occupancy ($200,793)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.15% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.15%

Cap Rate

6.7%

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

$113,906

Deductible property tax

$23,760

Your total deduction

$331,147

Your adjusted annual income

$150,000 - $331,147 = -$181,147

Taxes on -$181,147 (30%)

-$54,344

Your old tax bill

$45,000

Your new tax bill

-$54,344

Estimated tax savings

$99,344

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