BNBCalc.com Investment Analysis Report of 3179 Emerald Springs Loop, Sevierville, TN 37862, USA

4 bed • 3.5 bath • 8 guests • $715,000

BNB

Calc

Return Metrics

20.81% 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

20.81%

Cap Rate

11.56%

Return on Investment

37.56%

Annual Revenue

$111,034

AirDNA projects $566/night at 64% occupancy ($132,305).

User selected values for this report: 64% occupancy rate, $475 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,363

Annual Expenses

$28,354

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,625

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$925

Management & Platform Fees

$278

Platform Fee (i.e. Airbnb)

$278

Property Manager Fee

$0

STR 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

$30,214

Deductible property tax

$7,865

Est. Depreciation Value

$244,216

Profit on this property

$82,680

Your total deduction

$199,616

So, your new taxable income is your previous income minus your total deduction ($150,000 - $199,616)

-$49,616

Your old tax bill

$45,000

Your new tax bill

-$14,885

Estimated tax savings

$59,885

property-location

3179 Emerald Springs Loop Sevierville, Tennessee, 37862

4 bed • 3.5 bath • 8 guests

Est. $3,429/mo

Agent

Inquire about this property

Contact Agent

$111,034

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

20.81%

Cap Rate

11.56%

STR 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

$30,214

Deductible property tax

$7,865

Your total deduction

$34,953

Your adjusted annual income

$150,000 - $34,953 = $115,047

Taxes on $115,047 (30%)

$34,514

Your old tax bill

$45,000

Your new tax bill

$34,514

Estimated tax savings

$10,486

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