BNBCalc.com Investment Analysis Report of 901 Whites School Rd, Sevierville, TN 37876, USA

3 bed • 2 bath • 10 guests • $525,000

BNB

Calc

Return Metrics

2.02% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

2.02%

Cap Rate

7.24%

Return on Investment

18.19%

Annual Revenue

$59,710

AirDNA projects $244/night at 67% occupancy ($59,710).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,807

Annual Expenses

$21,682

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,198

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$498

Management & Platform Fees

$149

Platform Fee (i.e. Airbnb)

$149

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

$24,917

Deductible property tax

$5,197

Est. Depreciation Value

$247,236

Profit on this property

$38,028

Your total deduction

$239,323

So, your new taxable income is your previous income minus your total deduction ($150,000 - $239,323)

-$89,323

Your old tax bill

$45,000

Your new tax bill

-$26,797

Estimated tax savings

$71,797

901 Whites School Rd

Sevierville, Tennessee, 37876

3 bed • 2 bath • 10 guests • $525,000

Annual Revenue

$59,710

Profit (Cash Flow)

$2,616

Cap Rate

7.2%

Annual Revenue

$59,710

AirDNA projects $244/night at 67% occupancy ($59,710)

Occupancy Rate

Avg Daily Rate

Return Metrics

2.02% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.02%

Cap Rate

7.24%

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

$24,917

Deductible property tax

$5,197

Your total deduction

$70,875

Your adjusted annual income

$150,000 - $70,875 = $79,125

Taxes on $79,125 (30%)

$23,738

Your old tax bill

$45,000

Your new tax bill

$23,738

Estimated tax savings

$21,262

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