BNBCalc.com Investment Analysis Report of 2220 Eagle Feather Dr, Sevierville, TN 37876, USA

3 bed • 3 bath • 8 guests • $380,000

BNB

Calc

Return Metrics

22.65% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

22.65%

Cap Rate

12.44%

Return on Investment

40.13%

Annual Revenue

$65,328

AirDNA projects $271/night at 66% occupancy ($65,327).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,503

Annual Expenses

$18,040

Utilities

$640

Internet + TV

$120

Water/Sewer

$70

Garbage

$0

Electric

$200

Gas

$25

Other

$225

Maintenance

$700

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$163

Platform Fee (i.e. Airbnb)

$163

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

$14,388

Deductible property tax

$7,600

Est. Depreciation Value

$175,014

Profit on this property

$47,288

Your total deduction

$149,714

So, your new taxable income is your previous income minus your total deduction ($150,000 - $149,714)

$286

Your old tax bill

$45,000

Your new tax bill

$86

Estimated tax savings

$44,914

property-location

2220 Eagle Feather Dr Sevierville, Tennessee, 37876-1459

3 bed • 3 bath • 8 guests

Purchase Price

Est. $1,823/mo

Agent

Inquire about this property

Contact Agent

$65,328

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

22.65%

Cap Rate

12.44%

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

$14,388

Deductible property tax

$7,600

Your total deduction

$30,546

Your adjusted annual income

$150,000 - $30,546 = $119,454

Taxes on $119,454 (30%)

$35,836

Your old tax bill

$45,000

Your new tax bill

$35,836

Estimated tax savings

$9,164

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