BNBCalc.com Investment Analysis Report of 713 Driftwood Cir, Sevierville, TN 37876, USA

3 bed • 2 bath • 8 guests • $535,000

BNB

Calc

Return Metrics

8.01% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.01%

Cap Rate

8.71%

Return on Investment

24.21%

Annual Revenue

$69,323

AirDNA projects $260/night at 73% occupancy ($69,323).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,891

Annual Expenses

$22,692

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,278

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$578

Management & Platform Fees

$173

Platform Fee (i.e. Airbnb)

$173

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

$25,392

Deductible property tax

$5,296

Est. Depreciation Value

$251,842

Profit on this property

$46,631

Your total deduction

$235,899

So, your new taxable income is your previous income minus your total deduction ($150,000 - $235,899)

-$85,899

Your old tax bill

$45,000

Your new tax bill

-$25,770

Estimated tax savings

$70,770

property-location

713 Driftwood Cir Sevierville, Tennessee, 37876-5868

3 bed • 2 bath • 8 guests • $535,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$69,323

Profit (Cash Flow)

$10,547

Cap Rate

8.7%

Annual Revenue

$69,323

AirDNA projects $260/night at 73% occupancy ($69,323).

Occupancy Rate

Avg Daily Rate

Return Metrics

8.01% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.01%

Cap Rate

8.71%

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

$25,392

Deductible property tax

$5,296

Your total deduction

$64,315

Your adjusted annual income

$150,000 - $64,315 = $85,685

Taxes on $85,685 (30%)

$25,706

Your old tax bill

$45,000

Your new tax bill

$25,706

Estimated tax savings

$19,294

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