BNBCalc.com Investment Analysis Report of 860 Black Bear Cub Way, Sevierville, TN 37862, USA

3 bed • 3 bath • 10 guests • $700,000

BNB

Calc

Return Metrics

10.7% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

10.7%

Cap Rate

9.57%

Return on Investment

25.97%

Annual Revenue

$95,219

AirDNA projects $395/night at 66% occupancy ($95,219).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,350

Annual Expenses

$28,203

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,097

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$397

Management & Platform Fees

$793

Platform Fee (i.e. Airbnb)

$0

Property Manager Fee

$793

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

$43,052

Deductible property tax

$700

Est. Depreciation Value

$327,995

Profit on this property

$67,016

Your total deduction

$304,731

So, your new taxable income is your previous income minus your total deduction ($150,000 - $304,731)

-$154,731

Your old tax bill

$45,000

Your new tax bill

-$46,419

Estimated tax savings

$91,419

property-location

860 Black Bear Cub Way Sevierville, Tennessee, 37862-7712

3 bed • 3 bath • 10 guests • $700,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$95,219

Profit (Cash Flow)

$18,176

Cap Rate

9.6%

Annual Revenue

$95,219

AirDNA projects $395/night at 66% occupancy ($95,219).

Occupancy Rate

Avg Daily Rate

Return Metrics

10.7% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.7%

Cap Rate

9.57%

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

$43,052

Deductible property tax

$700

Your total deduction

$81,291

Your adjusted annual income

$150,000 - $81,291 = $68,709

Taxes on $68,709 (30%)

$20,613

Your old tax bill

$45,000

Your new tax bill

$20,613

Estimated tax savings

$24,387

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