BNBCalc Short Term Rental Investment Analysis 4359 Lakeshore Ave, Sevierville, TN, USA

3 bed • 2 bath • 10 guests • $640,000

BNB

Calc

Annual Revenue

$111,622

Profit (Cash Flow)

$40,859

Cap Rate

13.1%

Annual Revenue

$111,622

AirDNA projects $501/night at 61% occupancy ($111,622).

BNB Calc projects a 61% occupancy rate, $501 rate per night.

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

Return Metrics

26.24% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$40,858	$81,717	$122,576	$163,435	$204,294	$408,589	$1,225,768
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$512,000	$512,000	$512,000	$512,000	$512,000	$512,000	$512,000
Down Payment	$128,000	$128,000	$128,000	$128,000	$128,000	$128,000	$128,000
Property Appreciation	$19,200	$38,976	$59,345	$80,325	$101,935	$220,106	$913,447
Total Return	$700,058	$760,693	$821,922	$883,761	$946,230	$1,268,695	$2,779,216

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.24%

Cap Rate

13.12%

Return on Investment

42.61%

4359 Lakeshore Ave Sevierville, Tennessee, 37876

3 bed • 2 bath • 10 guests

Purchase Price

Est. $3,070/mo

Inquire about this property

Contact Agent

$111,622

Annual Revenue

AirDNA projects $501/night at 61% occupancy ($111,622.21).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$40,859

Profit

Revenue

$111,622

Operating Expenses

$27,591

Operating Income

$84,031

Mortgage & Taxes

$43,172

Profit (Cash Flow)

$40,859

$155,700

Cash Investment

Down Payment

$128,000

Renos & Furnishing

$8,500

Closing Costs

$19,200

Total

$155,700

DSCR Ratio

Strong

1.95

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.24%

Cap Rate

13.12%

Return on Investment

42.61%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$30,375

Deductible property tax

$6,336

Your total deduction

$97,671

Your adjusted annual income

$150,000 - $97,671 = $52,329

Taxes on $52,329 (30%)

$15,699

Your old tax bill

$45,000

Your new tax bill

$15,699

Estimated tax savings

$29,301