BNBCalc.com Investment Analysis Report of 803 Sunrise Blvd, Sevierville, TN 37862, USA

2 bed • 2 bath • 8 guests • $500,000

BNB

Calc

Return Metrics

8.4% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

8.4%

Cap Rate

8.53%

Return on Investment

43.47%

Annual Revenue

$52,230

AirDNA projects $233/night at 61% occupancy ($51,912).

Revenue Percentile

Operating Expenses

Monthly Expenses

$795

Annual Expenses

$9,535

Utilities

$302

Internet + TV

$120

Water/Sewer

$10

Garbage

$1

Electric

$115

Gas

$55

Other

$1

Maintenance

$362

Property Insurance

$135

HOA

$1

Landscaping

$25

Ongoing Repairs

$150

Supplies

$0

Software

$1

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$131

Platform Fee (i.e. Airbnb)

$131

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

$29,989

Deductible property tax

$750

Est. Depreciation Value

$234,442

Profit on this property

$42,695

Your total deduction

$222,486

So, your new taxable income is your previous income minus your total deduction ($150,000 - $222,486)

-$72,486

Your old tax bill

$45,000

Your new tax bill

-$21,746

Estimated tax savings

$66,746

803 Sunrise Blvd

Sevierville, Tennessee, 37862

2 bed • 2 bath • 8 guests • $500,000

Annual Revenue

$52,230

Profit (Cash Flow)

$4,751

Cap Rate

8.5%

Annual Revenue

$52,230

AirDNA projects $233/night at 61% occupancy ($51,912)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.4% 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

8.4%

Cap Rate

8.53%

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

$29,989

Deductible property tax

$750

Your total deduction

$62,774

Your adjusted annual income

$150,000 - $62,774 = $87,226

Taxes on $87,226 (30%)

$26,168

Your old tax bill

$45,000

Your new tax bill

$26,168

Estimated tax savings

$18,832

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