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

4 bed • 4 bath • 12 guests • $950,000

BNB

Calc

Return Metrics

13.67% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

13.67%

Cap Rate

10.04%

Return on Investment

30.16%

Annual Revenue

$125,461

AirDNA projects $458/night at 64% occupancy ($107,060).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,499

Annual Expenses

$29,990

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,746

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,046

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

$45,088

Deductible property tax

$9,405

Est. Depreciation Value

$444,576

Profit on this property

$95,471

Your total deduction

$403,598

So, your new taxable income is your previous income minus your total deduction ($150,000 - $403,598)

-$253,598

Your old tax bill

$45,000

Your new tax bill

-$76,079

Estimated tax savings

$121,079

1617 Kissing Way Sevierville, Tennessee, 37862

4 bed • 4 bath • 12 guests • $950,000

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

$125,461

Profit (Cash Flow)

$31,391

Cap Rate

10.0%

Annual Revenue

$125,461

AirDNA projects $458/night at 64% occupancy ($107,060)

Occupancy Rate

Avg Daily Rate

Return Metrics

13.67% 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

13.67%

Cap Rate

10.04%

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

$45,088

Deductible property tax

$9,405

Your total deduction

$100,750

Your adjusted annual income

$150,000 - $100,750 = $49,250

Taxes on $49,250 (30%)

$14,775

Your old tax bill

$45,000

Your new tax bill

$14,775

Estimated tax savings

$30,225

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