BNBCalc.com Investment Analysis Report of 1214 Ski View Ln, Sevierville, TN 37876, USA

2 bed • 2 bath • 6 guests • $525,000

BNB

Calc

Return Metrics

7.06% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

7.06%

Cap Rate

8.47%

Return on Investment

35.89%

Annual Revenue

$71,314

AirDNA projects $275/night at 71% occupancy ($71,313).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,237

Annual Expenses

$26,842

Utilities

$345

Internet + TV

$120

Water/Sewer

$25

Garbage

Electric

$125

Gas

$25

Other

$50

Maintenance

$1,714

Property Insurance

$150

HOA

$25

Landscaping

$25

Ongoing Repairs

$75

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,189

Management & Platform Fees

$178

Platform Fee (i.e. Airbnb)

$178

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

$28,032

Deductible property tax

$5,197

Est. Depreciation Value

$245,956

Profit on this property

$44,472

Your total deduction

$234,714

So, your new taxable income is your previous income minus your total deduction ($150,000 - $234,714)

-$84,714

Your old tax bill

$45,000

Your new tax bill

-$25,414

Estimated tax savings

$70,414

1214 Ski View Ln Sevierville, Tennessee, 37876-9323

2 bed • 2 bath • 6 guests • $525,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$71,314

Profit (Cash Flow)

$5,280

Cap Rate

8.5%

Annual Revenue

$71,314

AirDNA projects $275/night at 71% occupancy ($71,314)

Occupancy Rate

Avg Daily Rate

Return Metrics

7.06% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.06%

Cap Rate

8.47%

Return on Investment

35.89%

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

$28,032

Deductible property tax

$5,197

Your total deduction

$67,162

Your adjusted annual income

$150,000 - $67,162 = $82,838

Taxes on $82,838 (30%)

$24,852

Your old tax bill

$45,000

Your new tax bill

$24,852

Estimated tax savings

$20,148

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