BNBCalc Short Term Rental Investment Analysis 3690 Scottish Highland Way, Sevierville, TN, USA

3 bed • 3 bath • 12 guests • $985,000

BNB

Calc

Report by:

dlchile2007@gmail.com

Annual Revenue

$85,376

Profit (Cash Flow)

-$5,248

Cap Rate

6.2%

Annual Revenue

$85,376

AirDNA projects $425/night at 55% occupancy ($85,375).

BNB Calc projects a 55.00000000000001% occupancy rate, $425 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-2.23% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,248	-$10,496	-$15,744	-$20,992	-$26,240	-$52,480	-$157,441
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,676	$19,950	$30,857	$42,437	$54,731	$128,556	$788,000
Down Payment	$197,000	$197,000	$197,000	$197,000	$197,000	$197,000	$197,000
Property Appreciation	$29,550	$59,986	$91,336	$123,626	$156,884	$338,757	$1,405,853
Total Return	$230,978	$266,440	$303,449	$342,071	$382,376	$611,833	$2,233,411

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.23%

Cap Rate

6.21%

Return on Investment

14.44%

3690 Scottish Highland Way Sevierville, Tennessee, 37862

3 bed • 3 bath • 12 guests

Purchase Price

Est. $4,724/mo

Inquire about this property

Contact Agent

$85,376

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,248

Profit

Revenue

$85,376

Operating Expenses

$24,179

Operating Income

$61,197

Mortgage & Taxes

$66,445

Profit (Cash Flow)

-$5,248

$235,300

Cash Investment

Down Payment

$197,000

Renos & Furnishing

$8,750

Closing Costs

$29,550

Total

$235,300

DSCR Ratio

Weak

0.92

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.23%

Cap Rate

6.21%

Return on Investment

14.44%

STR 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

$46,749

Deductible property tax

$9,752

Your total deduction

$104,038

Your adjusted annual income

$150,000 - $104,038 = $45,962

Taxes on $45,962 (30%)

$13,789

Your old tax bill

$45,000

Your new tax bill

$13,789

Estimated tax savings

$31,211

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com