BNBCalc.com Investment Analysis Report of 1723 Pulaski Ln, Sevierville, TN 37862, USA

2 bed • 2.5 bath • 6 guests • $880,000

BNB

Calc

Return Metrics

0.26% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

0.26%

Cap Rate

7.03%

Return on Investment

15.85%

Annual Revenue

$89,193

AirDNA projects $284/night at 71% occupancy ($73,647).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,275

Annual Expenses

$27,299

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,072

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$372

Management & Platform Fees

$743

Platform Fee (i.e. Airbnb)

$0

Property Manager Fee

$743

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

$54,052

Deductible property tax

$880

Est. Depreciation Value

$409,536

Profit on this property

$61,894

Your total deduction

$402,574

So, your new taxable income is your previous income minus your total deduction ($150,000 - $402,574)

-$252,574

Your old tax bill

$45,000

Your new tax bill

-$75,772

Estimated tax savings

$120,772

1723 Pulaski Ln Sevierville, Tennessee, 37862

2 bed • 2.5 bath • 6 guests • $880,000

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

$89,193

Profit (Cash Flow)

$550

Cap Rate

7.0%

Annual Revenue

$89,193

AirDNA projects $284/night at 71% occupancy ($73,648)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.26% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.26%

Cap Rate

7.03%

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

$54,052

Deductible property tax

$880

Your total deduction

$123,638

Your adjusted annual income

$150,000 - $123,638 = $26,362

Taxes on $26,362 (30%)

$7,908

Your old tax bill

$45,000

Your new tax bill

$7,908

Estimated tax savings

$37,092

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