BNBCalc.com Investment Analysis Report of 3179 Emerald Springs Loop, Sevierville, TN 37862, USA

4 bed • 3.5 bath • 8 guests • $715,000

BNB

Calc

Return Metrics

20.81% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.81%

Cap Rate

11.56%

Return on Investment

37.56%

Annual Revenue

$111,034

AirDNA projects $566/night at 64% occupancy ($132,305).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,363

Annual Expenses

$28,354

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,625

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$925

Management & Platform Fees

$278

Platform Fee (i.e. Airbnb)

$278

Property Manager Fee

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

$30,214

Deductible property tax

$7,865

Est. Depreciation Value

$336,263

Profit on this property

$82,680

Your total deduction

$291,663

So, your new taxable income is your previous income minus your total deduction ($150,000 - $291,663)

-$141,663

Your old tax bill

$45,000

Your new tax bill

-$42,499

Estimated tax savings

$87,499

3179 Emerald Springs Loop Sevierville, Tennessee, 37862

4 bed • 3.5 bath • 8 guests • $715,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$111,034

Profit (Cash Flow)

$36,492

Cap Rate

11.6%

Annual Revenue

$111,034

AirDNA projects $566/night at 64% occupancy ($132,305).

Occupancy Rate

Avg Daily Rate

Return Metrics

20.81% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.81%

Cap Rate

11.56%

Return on Investment

37.56%

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

$30,214

Deductible property tax

$7,865

Your total deduction

$62,567

Your adjusted annual income

$150,000 - $62,567 = $87,433

Taxes on $87,433 (30%)

$26,230

Your old tax bill

$45,000

Your new tax bill

$26,230

Estimated tax savings

$18,770

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