BNBCalc.com Investment Analysis Report of 4359 Lakeshore Ave, Sevierville, TN, USA

3 bed • 2 bath • 10 guests • $640,000

BNB

Calc

Return Metrics

25.86% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.86%

Cap Rate

13.03%

Return on Investment

42.23%

Annual Revenue

$111,622

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,349

Annual Expenses

$28,191

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,630

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$930

Management & Platform Fees

$279

Platform Fee (i.e. Airbnb)

$279

Property Manager Fee

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

$30,375

Deductible property tax

$6,336

Est. Depreciation Value

$300,201

Profit on this property

$83,431

Your total deduction

$253,481

So, your new taxable income is your previous income minus your total deduction ($150,000 - $253,481)

-$103,481

Your old tax bill

$45,000

Your new tax bill

-$31,044

Estimated tax savings

$76,044

4359 Lakeshore Ave Sevierville, Tennessee, 37876

3 bed • 2 bath • 10 guests • $640,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$111,622

Profit (Cash Flow)

$40,267

Cap Rate

13.0%

Annual Revenue

$111,622

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

Occupancy Rate

Avg Daily Rate

Return Metrics

25.86% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.86%

Cap Rate

13.03%

Return on Investment

42.23%

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

$30,375

Deductible property tax

$6,336

Your total deduction

$48,969

Your adjusted annual income

$150,000 - $48,969 = $101,031

Taxes on $101,031 (30%)

$30,309

Your old tax bill

$45,000

Your new tax bill

$30,309

Estimated tax savings

$14,691

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 recomend LearnLikeACPA.com