BNBCalc.com Investment Analysis Report of 3201 Bear Country Wy, Sevierville, TN 37876, USA

3 bed • 3 bath • 8 guests • $550,000

BNB

Calc

Return Metrics

8.74% 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

8.74%

Cap Rate

10.2%

Return on Investment

28.23%

Annual Revenue

$80,536

AirDNA projects $548/night at 50% occupancy ($100,076).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,032

Annual Expenses

$24,390

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,371

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$671

Management & Platform Fees

$201

Platform Fee (i.e. Airbnb)

$201

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

$33,688

Deductible property tax

$6,050

Est. Depreciation Value

$258,910

Profit on this property

$56,147

Your total deduction

$242,501

So, your new taxable income is your previous income minus your total deduction ($150,000 - $242,501)

-$92,501

Your old tax bill

$45,000

Your new tax bill

-$27,750

Estimated tax savings

$72,750

3201 Bear Country Wy

Sevierville, Tennessee, 37876

3 bed • 3 bath • 8 guests • $550,000

Annual Revenue

$80,536

Profit (Cash Flow)

$9,419

Cap Rate

10.2%

Annual Revenue

$80,536

AirDNA projects $548/night at 50% occupancy ($100,077)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.74% 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

8.74%

Cap Rate

10.2%

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

$33,688

Deductible property tax

$6,050

Your total deduction

$66,101

Your adjusted annual income

$150,000 - $66,101 = $83,899

Taxes on $83,899 (30%)

$25,170

Your old tax bill

$45,000

Your new tax bill

$25,170

Estimated tax savings

$19,830

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