BNBCalc.com Investment Analysis Report of 1617 Kissing Way, Sevierville, TN 37862, USA

4 bed • 4 bath • 12 guests • $1,000,000

BNB

Calc

Return Metrics

11.97% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

11.97%

Cap Rate

9.63%

Return on Investment

28.5%

Annual Revenue

$125,746

AirDNA projects $453/night at 64% occupancy ($105,891).

User selected values for this report: 76% occupancy rate, $453 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,452

Annual Expenses

$29,427

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,748

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,048

Management & Platform Fees

$314

Platform Fee (i.e. Airbnb)

$314

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$325,404

Profit on this property

$96,319

Your total deduction

$286,446

So, your new taxable income is your previous income minus your total deduction ($150,000 - $286,446)

-$136,446

Your old tax bill

$45,000

Your new tax bill

-$40,934

Estimated tax savings

$85,934

property-location

1617 Kissing Way Sevierville, Tennessee, 37862

4 bed • 4 bath • 12 guests

Est. $4,796/mo

Agent

Inquire about this property

Contact Agent

$125,746

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.97%

Cap Rate

9.63%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$47,461

Deductible property tax

$9,900

Your total deduction

$67,458

Your adjusted annual income

$150,000 - $67,458 = $82,542

Taxes on $82,542 (30%)

$24,763

Your old tax bill

$45,000

Your new tax bill

$24,763

Estimated tax savings

$20,237

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