BNBCalc.com Investment Analysis Report of 2126 Cub Cir, Sevierville, TN 37862, USA

3 bed • 2.5 bath • 8 guests • $660,000

BNB

Calc

Return Metrics

11.23% 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

11.23%

Cap Rate

9.47%

Return on Investment

27.62%

Annual Revenue

$86,928

AirDNA projects $386/night at 68% occupancy ($95,869).

User selected values for this report: 68% occupancy rate, $350 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,032

Annual Expenses

$24,381

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,424

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$724

Management & Platform Fees

$217

Platform Fee (i.e. Airbnb)

$217

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

$31,324

Deductible property tax

$6,534

Est. Depreciation Value

$215,367

Profit on this property

$62,547

Your total deduction

$190,678

So, your new taxable income is your previous income minus your total deduction ($150,000 - $190,678)

-$40,678

Your old tax bill

$45,000

Your new tax bill

-$12,203

Estimated tax savings

$57,203

property-location

2126 Cub Cir Sevierville, Tennessee, 37862

3 bed • 2.5 bath • 8 guests

Est. $3,166/mo

Agent

Inquire about this property

Contact Agent

$86,928

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.23%

Cap Rate

9.47%

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

$31,324

Deductible property tax

$6,534

Your total deduction

$45,726

Your adjusted annual income

$150,000 - $45,726 = $104,274

Taxes on $104,274 (30%)

$31,282

Your old tax bill

$45,000

Your new tax bill

$31,282

Estimated tax savings

$13,718

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