BNBCalc.com Investment Analysis Report of 1824 Billard Way, Sevierville, TN 37876, USA

4 bed • 3 bath • 10 guests • $1,175,000

BNB

Calc

Return Metrics

-1.89% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1.89%

Cap Rate

6.29%

Return on Investment

14.76%

Annual Revenue

$102,856

AirDNA projects $447/night at 63% occupancy ($102,856).

User selected values for this report: 63% occupancy rate, $447 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,409

Annual Expenses

$28,911

Utilities

$595

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$250

Gas

$55

Other

$50

Maintenance

$1,557

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$857

Management & Platform Fees

$257

Platform Fee (i.e. Airbnb)

$257

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

$55,767

Deductible property tax

$11,632

Est. Depreciation Value

$381,393

Profit on this property

$73,945

Your total deduction

$374,847

So, your new taxable income is your previous income minus your total deduction ($150,000 - $374,847)

-$224,847

Your old tax bill

$45,000

Your new tax bill

-$67,454

Estimated tax savings

$112,454

property-location

1824 Billard Way Sevierville, Tennessee, 37876

4 bed • 3 bath • 10 guests

Est. $5,636/mo

Agent

Inquire about this property

Contact Agent

$102,856

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.89%

Cap Rate

6.29%

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

$55,767

Deductible property tax

$11,632

Your total deduction

$118,206

Your adjusted annual income

$150,000 - $118,206 = $31,794

Taxes on $31,794 (30%)

$9,538

Your old tax bill

$45,000

Your new tax bill

$9,538

Estimated tax savings

$35,462

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