BNBCalc.com Investment Analysis Report of 3123 Wears Dr, Sevierville, TN 37862, USA

3 bed • 2 bath • 9 guests • $700,000

BNB

Calc

Return Metrics

5.2% 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

5.2%

Cap Rate

8%

Return on Investment

21.65%

Annual Revenue

$80,131

AirDNA projects $309/night at 59% occupancy ($66,587).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,008

Annual Expenses

$24,097

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,368

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$668

Management & Platform Fees

$200

Platform Fee (i.e. Airbnb)

$200

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

$33,223

Deductible property tax

$6,930

Est. Depreciation Value

$327,835

Profit on this property

$56,034

Your total deduction

$311,954

So, your new taxable income is your previous income minus your total deduction ($150,000 - $311,954)

-$161,954

Your old tax bill

$45,000

Your new tax bill

-$48,586

Estimated tax savings

$93,586

3123 Wears Dr Sevierville, Tennessee, 37862-8229

3 bed • 2 bath • 9 guests • $700,000

Annual Revenue

$80,131

Profit (Cash Flow)

$8,826

Cap Rate

8.0%

Annual Revenue

$80,131

AirDNA projects $309/night at 59% occupancy ($66,588)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.2% 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

5.2%

Cap Rate

8%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$88,626

Your adjusted annual income

$150,000 - $88,626 = $61,374

Taxes on $61,374 (30%)

$18,412

Your old tax bill

$45,000

Your new tax bill

$18,412

Estimated tax savings

$26,588

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