BNBCalc.com Investment Analysis Report of 4213 Dockery Branch Rd, Sevierville, TN 37876, USA

4 bed • 2 bath • 10 guests • $210,000

BNB

Calc

Return Metrics

76.23% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

76.23%

Cap Rate

28.09%

Return on Investment

90.46%

Annual Revenue

$83,528

AirDNA projects $363/night at 63% occupancy ($83,527).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,045

Annual Expenses

$24,539

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,396

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$696

Management & Platform Fees

$209

Platform Fee (i.e. Airbnb)

$209

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

$9,967

Deductible property tax

$2,079

Est. Depreciation Value

$103,438

Profit on this property

$58,989

Your total deduction

$56,495

So, your new taxable income is your previous income minus your total deduction ($150,000 - $56,495)

$93,505

Your old tax bill

$45,000

Your new tax bill

$28,051

Estimated tax savings

$16,949

4213 Dockery Branch Rd Sevierville, Tennessee, 37876

4 bed • 2 bath • 10 guests • $210,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$83,528

Profit (Cash Flow)

$44,829

Cap Rate

28.1%

Annual Revenue

$83,528

AirDNA projects $363/night at 63% occupancy ($83,528)

Occupancy Rate

Avg Daily Rate

Return Metrics

76.23% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

76.23%

Cap Rate

28.09%

Return on Investment

90.46%

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

$9,967

Deductible property tax

$2,079

Your total deduction

-$14,065

Your adjusted annual income

$150,000 - -$14,065 = $164,065

Taxes on $164,065 (30%)

$49,219

Your old tax bill

$45,000

Your new tax bill

$49,219

Estimated tax savings

-$4,219

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