BNBCalc.com Investment Analysis Report of 3744 Pleasant View Ln, Sevierville, TN 37862, USA

3 bed • 2 bath • 8 guests • $550,000

BNB

Calc

Return Metrics

4.66% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.66%

Cap Rate

6.46%

Return on Investment

24.27%

Annual Revenue

$57,526

AirDNA projects $325/night at 70% occupancy ($83,093).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,833

Annual Expenses

$21,991

Utilities

$280

Internet + TV

$100

Water/Sewer

$0

Garbage

$0

Electric

$130

Gas

$0

Other

$50

Maintenance

$1,409

Property Insurance

$100

HOA

$0

Landscaping

$100

Ongoing Repairs

$100

Supplies

$100

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$959

Management & Platform Fees

$144

Platform Fee (i.e. Airbnb)

$144

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

$23,022

Deductible property tax

$825

Est. Depreciation Value

$253,310

Profit on this property

$35,535

Your total deduction

$241,622

So, your new taxable income is your previous income minus your total deduction ($150,000 - $241,622)

-$91,622

Your old tax bill

$45,000

Your new tax bill

-$27,487

Estimated tax savings

$72,487

3744 Pleasant View Ln

Sevierville, Tennessee, 37862-8451

3 bed • 2 bath • 8 guests • $550,000

Annual Revenue

$57,526

Profit (Cash Flow)

$5,391

Cap Rate

6.5%

Annual Revenue

$57,526

AirDNA projects $325/night at 70% occupancy ($83,093)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.66% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.66%

Cap Rate

6.46%

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

$23,022

Deductible property tax

$825

Your total deduction

$69,142

Your adjusted annual income

$150,000 - $69,142 = $80,858

Taxes on $80,858 (30%)

$24,257

Your old tax bill

$45,000

Your new tax bill

$24,257

Estimated tax savings

$20,743

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