BNBCalc.com Investment Analysis Report of 2616 Sunset Cir, Sevierville, TN 37862, USA

4 bed • 4 bath • 19 guests • $330,000

BNB

Calc

Return Metrics

108.53% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

108.53%

Cap Rate

35.32%

Return on Investment

123.65%

Annual Revenue

$149,721

AirDNA projects $488/night at 65% occupancy ($115,855).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,762

Annual Expenses

$33,144

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,948

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,248

Management & Platform Fees

$374

Platform Fee (i.e. Airbnb)

$374

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

$15,662

Deductible property tax

$3,267

Est. Depreciation Value

$159,026

Profit on this property

$116,577

Your total deduction

$61,378

So, your new taxable income is your previous income minus your total deduction ($150,000 - $61,378)

$88,622

Your old tax bill

$45,000

Your new tax bill

$26,587

Estimated tax savings

$18,413

2616 Sunset Cir Sevierville, Tennessee, 37862-7945

4 bed • 4 bath • 19 guests • $330,000

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

$149,721

Profit (Cash Flow)

$94,317

Cap Rate

35.3%

Annual Revenue

$149,721

AirDNA projects $488/night at 65% occupancy ($115,855)

Occupancy Rate

Avg Daily Rate

Return Metrics

108.53% 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

108.53%

Cap Rate

35.32%

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

$15,662

Deductible property tax

$3,267

Your total deduction

-$47,038

Your adjusted annual income

$150,000 - -$47,038 = $197,038

Taxes on $197,038 (30%)

$59,111

Your old tax bill

$45,000

Your new tax bill

$59,111

Estimated tax savings

-$14,111

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