BNBCalc.com Investment Analysis Report of 2112 Cub Cir, Sevierville, TN 37862, USA

4 bed • 5 bath • 13 guests • $1,500,000

BNB

Calc

Return Metrics

17.52% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

17.52%

Cap Rate

10.47%

Return on Investment

35.03%

Annual Revenue

$196,574

AirDNA projects $690/night at 78% occupancy ($196,574).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,290

Annual Expenses

$39,475

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,338

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,638

Management & Platform Fees

$491

Platform Fee (i.e. Airbnb)

$491

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

$60,389

Deductible property tax

$16,500

Est. Depreciation Value

$698,046

Profit on this property

$157,100

Your total deduction

$617,835

So, your new taxable income is your previous income minus your total deduction ($150,000 - $617,835)

-$467,835

Your old tax bill

$45,000

Your new tax bill

-$140,351

Estimated tax savings

$185,351

2112 Cub Cir Sevierville, Tennessee, 37862

4 bed • 5 bath • 13 guests • $1,500,000

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

$196,574

Profit (Cash Flow)

$62,420

Cap Rate

10.5%

Annual Revenue

$196,574

AirDNA projects $690/night at 78% occupancy ($196,574)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.52% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.52%

Cap Rate

10.47%

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

$60,389

Deductible property tax

$16,500

Your total deduction

$142,395

Your adjusted annual income

$150,000 - $142,395 = $7,605

Taxes on $7,605 (30%)

$2,281

Your old tax bill

$45,000

Your new tax bill

$2,281

Estimated tax savings

$42,719

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