1007 Cricket Wood Way
Sevierville, Tennessee, 37862
8 bed • 6 bath • 20 guests • $1,400,000
Annual Revenue
$196,764
Profit (Cash Flow)
$50,407
Cash on Cash Return
14.8%
Annual Revenue
AirDNA projects $1036/night at 67% occupancy ($253,523).
Occupancy Rate
Avg Daily Rate
Return Metrics
14.76% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.76%
Cap Rate
10.24%
Tax Calculator
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
$80,481
Deductible property tax
$1,400
Your total deduction
$156,620
Your adjusted annual income
$150,000 - $156,620 = -$6,620
Taxes on -$6,620 (30%)
-$1,986
Your old tax bill
$45,000
Your new tax bill
-$1,986
Estimated tax savings
$46,986
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