BNBCalc.com Investment Analysis Report of 803 Sunrise Blvd, Sevierville, TN 37862, USA

2 bed • 2 bath • 8 guests • $500,000

BNB

Calc

Return Metrics

8.4% 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

8.4%

Cap Rate

8.53%

Return on Investment

43.47%

Annual Revenue

$52,230

AirDNA projects $233/night at 61% occupancy ($51,912).

User selected values for this report: 65% occupancy rate, $220 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$795

Annual Expenses

$9,535

Utilities

$302

Internet + TV

$120

Water/Sewer

$10

Garbage

$1

Electric

$115

Gas

$55

Other

$1

Maintenance

$362

Property Insurance

$135

HOA

$1

Landscaping

$25

Ongoing Repairs

$150

Supplies

$0

Software

$1

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$131

Platform Fee (i.e. Airbnb)

$131

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

$29,989

Deductible property tax

$750

Est. Depreciation Value

$163,142

Profit on this property

$42,695

Your total deduction

$151,186

So, your new taxable income is your previous income minus your total deduction ($150,000 - $151,186)

-$1,186

Your old tax bill

$45,000

Your new tax bill

-$356

Estimated tax savings

$45,356

property-location

803 Sunrise Blvd Sevierville, Tennessee, 37862

2 bed • 2 bath • 8 guests

Est. $2,398/mo

Agent

Inquire about this property

Contact Agent

$52,230

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.4%

Cap Rate

8.53%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$29,989

Deductible property tax

$750

Your total deduction

$41,384

Your adjusted annual income

$150,000 - $41,384 = $108,616

Taxes on $108,616 (30%)

$32,585

Your old tax bill

$45,000

Your new tax bill

$32,585

Estimated tax savings

$12,415

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