BNBCalc.com Investment Analysis Report of 1510 Nicoha Blvd, Sevierville, TN 37876, USA

3 bed • 2 bath • 8 guests • $770,000

BNB

Calc

Return Metrics

8.89% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

8.89%

Cap Rate

8.88%

Return on Investment

25.41%

Annual Revenue

$94,394

AirDNA projects $364/night at 71% occupancy ($94,393).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,163

Annual Expenses

$25,951

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,487

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$787

Management & Platform Fees

$236

Platform Fee (i.e. Airbnb)

$236

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

$36,545

Deductible property tax

$7,623

Est. Depreciation Value

$360,074

Profit on this property

$68,442

Your total deduction

$335,800

So, your new taxable income is your previous income minus your total deduction ($150,000 - $335,800)

-$185,800

Your old tax bill

$45,000

Your new tax bill

-$55,740

Estimated tax savings

$100,740

1510 Nicoha Blvd Sevierville, Tennessee, 37876-2640

3 bed • 2 bath • 8 guests • $770,000

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

$94,394

Profit (Cash Flow)

$16,506

Cap Rate

8.9%

Annual Revenue

$94,394

AirDNA projects $364/night at 71% occupancy ($94,394)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.89% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.89%

Cap Rate

8.88%

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

$36,545

Deductible property tax

$7,623

Your total deduction

$90,520

Your adjusted annual income

$150,000 - $90,520 = $59,480

Taxes on $59,480 (30%)

$17,844

Your old tax bill

$45,000

Your new tax bill

$17,844

Estimated tax savings

$27,156

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