BNBCalc.com Investment Analysis Report of 3359 Clear Valley Dr, Sevierville, TN 37862, USA

3 bed • 3 bath • 10 guests • $900,000

BNB

Calc

Return Metrics

1.59% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

1.59%

Cap Rate

7.12%

Return on Investment

18.21%

Annual Revenue

$89,467

AirDNA projects $355/night at 69% occupancy ($89,466).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,109

Annual Expenses

$25,311

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,446

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$746

Management & Platform Fees

$224

Platform Fee (i.e. Airbnb)

$224

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

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$420,108

Profit on this property

$64,156

Your total deduction

$407,577

So, your new taxable income is your previous income minus your total deduction ($150,000 - $407,577)

-$257,577

Your old tax bill

$45,000

Your new tax bill

-$77,273

Estimated tax savings

$122,273

3359 Clear Valley Dr Sevierville, Tennessee, 37862

3 bed • 3 bath • 10 guests • $900,000

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

$89,467

Profit (Cash Flow)

$3,448

Cap Rate

7.1%

Annual Revenue

$89,467

AirDNA projects $355/night at 69% occupancy ($89,467)

Occupancy Rate

Avg Daily Rate

Return Metrics

1.59% 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

1.59%

Cap Rate

7.12%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$121,417

Your adjusted annual income

$150,000 - $121,417 = $28,583

Taxes on $28,583 (30%)

$8,575

Your old tax bill

$45,000

Your new tax bill

$8,575

Estimated tax savings

$36,425

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