BNBCalc.com Investment Analysis Report of 2023 Piney Overlook Ln, Sevierville, TN 37862, USA

3 bed • 2 bath • 10 guests • $699,000

BNB

Calc

Return Metrics

4.08% 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

4.08%

Cap Rate

7.73%

Return on Investment

20.52%

Annual Revenue

$77,863

AirDNA projects $323/night at 66% occupancy ($77,862).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,984

Annual Expenses

$23,802

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,349

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$649

Management & Platform Fees

$195

Platform Fee (i.e. Airbnb)

$195

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

$33,175

Deductible property tax

$6,920

Est. Depreciation Value

$327,374

Profit on this property

$54,061

Your total deduction

$313,409

So, your new taxable income is your previous income minus your total deduction ($150,000 - $313,409)

-$163,409

Your old tax bill

$45,000

Your new tax bill

-$49,023

Estimated tax savings

$94,023

2023 Piney Overlook Ln Sevierville, Tennessee, 37862-7435

3 bed • 2 bath • 10 guests • $699,000

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

$77,863

Profit (Cash Flow)

$6,913

Cap Rate

7.7%

Annual Revenue

$77,863

AirDNA projects $323/night at 66% occupancy ($77,863)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.08% 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

4.08%

Cap Rate

7.73%

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

$33,175

Deductible property tax

$6,920

Your total deduction

$90,395

Your adjusted annual income

$150,000 - $90,395 = $59,605

Taxes on $59,605 (30%)

$17,882

Your old tax bill

$45,000

Your new tax bill

$17,882

Estimated tax savings

$27,118

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