BNBCalc.com Investment Analysis Report of 1117 Autumn Path Way, Sevierville, TN 37862, USA

2 bed • 3 bath • 8 guests • $900,000

BNB

Calc

Return Metrics

1.85% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.85%

Cap Rate

7.18%

Return on Investment

18.62%

Annual Revenue

$90,055

AirDNA projects $368/night at 67% occupancy ($90,054).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,116

Annual Expenses

$25,387

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,450

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$750

Management & Platform Fees

$225

Platform Fee (i.e. Airbnb)

$225

Property Manager Fee

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

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$418,828

Profit on this property

$64,667

Your total deduction

$405,785

So, your new taxable income is your previous income minus your total deduction ($150,000 - $405,785)

-$255,785

Your old tax bill

$45,000

Your new tax bill

-$76,736

Estimated tax savings

$121,736

1117 Autumn Path Way Sevierville, Tennessee, 37862

2 bed • 3 bath • 8 guests

Purchase Price

Est. $4,317/mo

Inquire about this property

Contact Agent

$90,055

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.85%

Cap Rate

7.18%

Return on Investment

18.62%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$120,521

Your adjusted annual income

$150,000 - $120,521 = $29,479

Taxes on $29,479 (30%)

$8,844

Your old tax bill

$45,000

Your new tax bill

$8,844

Estimated tax savings

$36,156

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com