BNBCalc Short Term Rental Investment Analysis 4255 Powdermill Estates Road, Sevierville, TN, USA

3 bed • 3 bath • 16 guests • $850,000

BNB

Calc

Annual Revenue

$107,309

Profit (Cash Flow)

$22,940

Cap Rate

9.4%

Annual Revenue

$107,309

AirDNA projects $452/night at 65% occupancy ($107,308).

BNB Calc projects a 65% occupancy rate, $452 rate per night.

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

Return Metrics

11.23% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$22,940	$45,880	$68,820	$91,760	$114,701	$229,402	$688,207
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,350	$17,215	$26,628	$36,621	$47,230	$110,937	$680,000
Down Payment	$170,000	$170,000	$170,000	$170,000	$170,000	$170,000	$170,000
Property Appreciation	$25,500	$51,765	$78,817	$106,682	$135,382	$292,328	$1,213,173
Total Return	$226,790	$284,861	$344,266	$405,064	$467,314	$802,668	$2,751,380

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.23%

Cap Rate

9.44%

Return on Investment

27.8%

4255 Powdermill Estates Rd Sevierville, Tennessee, 37876

3 bed • 3 bath • 16 guests

Purchase Price

Est. $4,077/mo

Inquire about this property

Contact Agent

$107,309

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,940

Profit

Revenue

$107,309

Operating Expenses

$27,030

Operating Income

$80,279

Mortgage & Taxes

$57,338

Profit (Cash Flow)

$22,940

$204,250

Cash Investment

Down Payment

$170,000

Renos & Furnishing

$8,750

Closing Costs

$25,500

Total

$204,250

DSCR Ratio

Strong

1.40

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.23%

Cap Rate

9.44%

Return on Investment

27.8%

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

$40,342

Deductible property tax

$8,415

Your total deduction

$62,475

Your adjusted annual income

$150,000 - $62,475 = $87,525

Taxes on $87,525 (30%)

$26,257

Your old tax bill

$45,000

Your new tax bill

$26,257

Estimated tax savings

$18,743

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