BNBCalc.com Investment Analysis Report of 1782 Red Bone Way, Sevierville, TN 37876, USA

3 bed • 3 bath • 10 guests • $775,000

BNB

Calc

Return Metrics

12.12% 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

12.12%

Cap Rate

9.73%

Return on Investment

27.96%

Annual Revenue

$102,451

AirDNA projects $374/night at 67% occupancy ($91,522).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,250

Annual Expenses

$26,999

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,554

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$854

Management & Platform Fees

$256

Platform Fee (i.e. Airbnb)

$256

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

$35,802

Deductible property tax

$8,525

Est. Depreciation Value

$356,937

Profit on this property

$75,452

Your total deduction

$325,812

So, your new taxable income is your previous income minus your total deduction ($150,000 - $325,812)

-$175,812

Your old tax bill

$45,000

Your new tax bill

-$52,744

Estimated tax savings

$97,744

1782 Red Bone Way Sevierville, Tennessee, 37876

3 bed • 3 bath • 10 guests • $775,000

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

$102,451

Profit (Cash Flow)

$23,492

Cap Rate

9.7%

Annual Revenue

$102,451

AirDNA projects $374/night at 67% occupancy ($91,523)

Occupancy Rate

Avg Daily Rate

Return Metrics

12.12% 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

12.12%

Cap Rate

9.73%

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

$35,802

Deductible property tax

$8,525

Your total deduction

$82,772

Your adjusted annual income

$150,000 - $82,772 = $67,228

Taxes on $67,228 (30%)

$20,168

Your old tax bill

$45,000

Your new tax bill

$20,168

Estimated tax savings

$24,832

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