BNBCalc.com Investment Analysis Report of 4250 Mountain Rest Way, Sevierville, TN 37876, USA

4 bed • 4.5 bath • 10 guests • $875,000

BNB

Calc

Return Metrics

4.58% 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

4.58%

Cap Rate

7.85%

Return on Investment

20.99%

Annual Revenue

$94,759

AirDNA projects $552/night at 47% occupancy ($94,758).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,167

Annual Expenses

$25,999

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,490

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$790

Management & Platform Fees

$237

Platform Fee (i.e. Airbnb)

$237

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

$41,528

Deductible property tax

$8,663

Est. Depreciation Value

$410,114

Profit on this property

$68,760

Your total deduction

$391,544

So, your new taxable income is your previous income minus your total deduction ($150,000 - $391,544)

-$241,544

Your old tax bill

$45,000

Your new tax bill

-$72,463

Estimated tax savings

$117,463

4250 Mountain Rest Way Sevierville, Tennessee, 37876

4 bed • 4.5 bath • 10 guests • $875,000

Annual Revenue

$94,759

Profit (Cash Flow)

$9,744

Cap Rate

7.9%

Annual Revenue

$94,759

AirDNA projects $552/night at 47% occupancy ($94,759)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.58% 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

4.58%

Cap Rate

7.85%

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

$41,528

Deductible property tax

$8,663

Your total deduction

$112,160

Your adjusted annual income

$150,000 - $112,160 = $37,840

Taxes on $37,840 (30%)

$11,352

Your old tax bill

$45,000

Your new tax bill

$11,352

Estimated tax savings

$33,648

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