BNBCalc.com Investment Analysis Report of 3036 Amanda Jane Wy, Sevierville, TN 37862, USA

5 bed • 5.5 bath • 15 guests • $1,400,000

BNB

Calc

Return Metrics

6.82% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.82%

Cap Rate

8.38%

Return on Investment

23.45%

Annual Revenue

$150,590

AirDNA projects $589/night at 62% occupancy ($133,379).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,771

Annual Expenses

$33,257

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,955

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,255

Management & Platform Fees

$376

Platform Fee (i.e. Airbnb)

$376

Property Manager Fee

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

$66,445

Deductible property tax

$13,860

Est. Depreciation Value

$653,350

Profit on this property

$117,333

Your total deduction

$616,322

So, your new taxable income is your previous income minus your total deduction ($150,000 - $616,322)

-$466,322

Your old tax bill

$45,000

Your new tax bill

-$139,897

Estimated tax savings

$184,897

3036 Amanda Jane Wy Sevierville, Tennessee, 37862

5 bed • 5.5 bath • 15 guests

Purchase Price

Est. $6,715/mo

Inquire about this property

Contact Agent

$150,590

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.82%

Cap Rate

8.38%

Return on Investment

23.45%

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

$66,445

Deductible property tax

$13,860

Your total deduction

$171,290

Your adjusted annual income

$150,000 - $171,290 = -$21,290

Taxes on -$21,290 (30%)

-$6,387

Your old tax bill

$45,000

Your new tax bill

-$6,387

Estimated tax savings

$51,387

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