BNBCalc.com Investment Analysis Report of 1064 Timber Woods Dr, Sevierville, TN 37862, USA

3 bed • 5 bath • 12 guests • $1,095,000

BNB

Calc

Return Metrics

15.48% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

15.48%

Cap Rate

11.33%

Return on Investment

26.79%

Annual Revenue

$158,370

AirDNA projects $542/night at 63% occupancy ($124,716).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,856

Annual Expenses

$34,268

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,020

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,320

Management & Platform Fees

$396

Platform Fee (i.e. Airbnb)

$396

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

$44,900

Deductible property tax

$12,045

Est. Depreciation Value

$504,318

Profit on this property

$124,102

Your total deduction

$437,161

So, your new taxable income is your previous income minus your total deduction ($150,000 - $437,161)

-$287,161

Your old tax bill

$45,000

Your new tax bill

-$86,148

Estimated tax savings

$131,148

1064 Timber Woods Dr Sevierville, Tennessee, 37862

3 bed • 5 bath • 12 guests • $1,095,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$158,370

Profit (Cash Flow)

$57,646

Cap Rate

11.3%

Annual Revenue

$158,370

AirDNA projects $542/night at 63% occupancy ($124,716)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.48% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.48%

Cap Rate

11.33%

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

$44,900

Deductible property tax

$12,045

Your total deduction

$93,769

Your adjusted annual income

$150,000 - $93,769 = $56,231

Taxes on $56,231 (30%)

$16,869

Your old tax bill

$45,000

Your new tax bill

$16,869

Estimated tax savings

$28,131

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