BNBCalc.com Investment Analysis Report of 3189 Laughing Pine Ln, Sevierville, TN 37862, USA

5 bed • 4.5 bath • 15 guests • $1,250,000

BNB

Calc

Return Metrics

6.13% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

6.13%

Cap Rate

8.22%

Return on Investment

22.69%

Annual Revenue

$133,833

AirDNA projects $591/night at 62% occupancy ($133,832).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,590

Annual Expenses

$31,078

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,815

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,115

Management & Platform Fees

$335

Platform Fee (i.e. Airbnb)

$335

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

$59,326

Deductible property tax

$12,375

Est. Depreciation Value

$584,105

Profit on this property

$102,754

Your total deduction

$553,052

So, your new taxable income is your previous income minus your total deduction ($150,000 - $553,052)

-$403,052

Your old tax bill

$45,000

Your new tax bill

-$120,916

Estimated tax savings

$165,916

3189 Laughing Pine Ln Sevierville, Tennessee, 37862

5 bed • 4.5 bath • 15 guests • $1,250,000

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

$133,833

Profit (Cash Flow)

$18,442

Cap Rate

8.2%

Annual Revenue

$133,833

AirDNA projects $591/night at 62% occupancy ($133,833)

Occupancy Rate

Avg Daily Rate

Return Metrics

6.13% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.13%

Cap Rate

8.22%

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

$59,326

Deductible property tax

$12,375

Your total deduction

$155,172

Your adjusted annual income

$150,000 - $155,172 = -$5,172

Taxes on -$5,172 (30%)

-$1,552

Your old tax bill

$45,000

Your new tax bill

-$1,552

Estimated tax savings

$46,552

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