BNBCalc.com Investment Analysis Report of 2251 Upper Middle Creek Rd, Sevierville, TN 37876, USA

4 bed • 3 bath • 10 guests • $850,000

BNB

Calc

Return Metrics

4.39% 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

4.39%

Cap Rate

7.81%

Return on Investment

20.8%

Annual Revenue

$92,041

AirDNA projects $420/night at 60% occupancy ($92,041).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,137

Annual Expenses

$25,645

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,467

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$767

Management & Platform Fees

$230

Platform Fee (i.e. Airbnb)

$230

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

$40,342

Deductible property tax

$8,415

Est. Depreciation Value

$398,359

Profit on this property

$66,396

Your total deduction

$380,720

So, your new taxable income is your previous income minus your total deduction ($150,000 - $380,720)

-$230,720

Your old tax bill

$45,000

Your new tax bill

-$69,216

Estimated tax savings

$114,216

property-location

2251 Upper Middle Creek Rd Sevierville, Tennessee, 37876-7609

4 bed • 3 bath • 10 guests

Purchase Price

Est. $4,077/mo

Agent

Inquire about this property

Contact Agent

$92,041

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

4.39%

Cap Rate

7.81%

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

$40,342

Deductible property tax

$8,415

Your total deduction

$109,344

Your adjusted annual income

$150,000 - $109,344 = $40,656

Taxes on $40,656 (30%)

$12,197

Your old tax bill

$45,000

Your new tax bill

$12,197

Estimated tax savings

$32,803

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