BNBCalc.com Investment Analysis Report of 922 Ski View Ln, Sevierville, TN 37876, USA

2 bed • 2 bath • 6 guests • $599,000

BNB

Calc

Return Metrics

13.97% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

13.97%

Cap Rate

10.44%

Return on Investment

27.45%

Annual Revenue

$87,659

AirDNA projects $252/night at 75% occupancy ($69,031).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,090

Annual Expenses

$25,076

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,430

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$730

Management & Platform Fees

$219

Platform Fee (i.e. Airbnb)

$219

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

$26,652

Deductible property tax

$5,930

Est. Depreciation Value

$280,038

Profit on this property

$62,583

Your total deduction

$250,037

So, your new taxable income is your previous income minus your total deduction ($150,000 - $250,037)

-$100,037

Your old tax bill

$45,000

Your new tax bill

-$30,011

Estimated tax savings

$75,011

922 Ski View Ln Sevierville, Tennessee, 37876

2 bed • 2 bath • 6 guests • $599,000

Annual Revenue

$87,659

Profit (Cash Flow)

$24,339

Cap Rate

10.4%

Annual Revenue

$87,659

AirDNA projects $252/night at 75% occupancy ($69,031)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.97% 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

13.97%

Cap Rate

10.44%

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

$26,652

Deductible property tax

$5,930

Your total deduction

$59,279

Your adjusted annual income

$150,000 - $59,279 = $90,721

Taxes on $90,721 (30%)

$27,216

Your old tax bill

$45,000

Your new tax bill

$27,216

Estimated tax savings

$17,784

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