BNBCalc.com Investment Analysis Report of 2691 Jessie Rd, Sevierville, TN 37876, USA

1 bed • 1 bath • 4 guests • $299,000

BNB

Calc

Return Metrics

12.83% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.83%

Cap Rate

9.87%

Return on Investment

29.14%

Annual Revenue

$49,673

AirDNA projects $222/night at 38% occupancy ($30,811).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,678

Annual Expenses

$20,138

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,114

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$414

Management & Platform Fees

$124

Platform Fee (i.e. Airbnb)

$124

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

$14,191

Deductible property tax

$2,960

Est. Depreciation Value

$140,429

Profit on this property

$29,536

Your total deduction

$128,044

So, your new taxable income is your previous income minus your total deduction ($150,000 - $128,044)

$21,956

Your old tax bill

$45,000

Your new tax bill

$6,587

Estimated tax savings

$38,413

property-location

2691 Jessie Rd Sevierville, Tennessee, 37876

1 bed • 1 bath • 4 guests • $299,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$49,673

Profit (Cash Flow)

$9,376

Cap Rate

9.9%

Annual Revenue

$49,673

AirDNA projects $222/night at 38% occupancy ($30,811).

Occupancy Rate

Avg Daily Rate

Return Metrics

12.83% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.83%

Cap Rate

9.87%

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

$14,191

Deductible property tax

$2,960

Your total deduction

$32,374

Your adjusted annual income

$150,000 - $32,374 = $117,626

Taxes on $117,626 (30%)

$35,288

Your old tax bill

$45,000

Your new tax bill

$35,288

Estimated tax savings

$9,712

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 recomend LearnLikeACPA.com