BNBCalc.com Investment Analysis Report of 1607 S Mountain View Rd, Sevierville, TN 37876, USA

1 bed • 1.5 bath • 4 guests • $435,000

BNB

Calc

Return Metrics

6.31% 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

6.31%

Cap Rate

8.26%

Return on Investment

22.9%

Annual Revenue

$57,029

AirDNA projects $211/night at 74% occupancy ($57,029).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,758

Annual Expenses

$21,094

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,175

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$475

Management & Platform Fees

$143

Platform Fee (i.e. Airbnb)

$143

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

$20,646

Deductible property tax

$4,307

Est. Depreciation Value

$203,145

Profit on this property

$35,935

Your total deduction

$192,162

So, your new taxable income is your previous income minus your total deduction ($150,000 - $192,162)

-$42,162

Your old tax bill

$45,000

Your new tax bill

-$12,649

Estimated tax savings

$57,649

1607 S Mountain View Rd Sevierville, Tennessee, 37876

1 bed • 1.5 bath • 4 guests • $435,000

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

$57,029

Profit (Cash Flow)

$6,595

Cap Rate

8.3%

Annual Revenue

$57,029

AirDNA projects $211/night at 74% occupancy ($57,029)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.31% 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

6.31%

Cap Rate

8.26%

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

$20,646

Deductible property tax

$4,307

Your total deduction

$53,786

Your adjusted annual income

$150,000 - $53,786 = $96,214

Taxes on $96,214 (30%)

$28,864

Your old tax bill

$45,000

Your new tax bill

$28,864

Estimated tax savings

$16,136

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