1064 Timber Woods Dr Sevierville, Tennessee, 37862
3 bed • 5 bath • 12 guests
Est. $5,252/mo

Inquire about this property
Contact Agent
$158,370
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$57,640
Profit
Revenue
$158,370
Operating Expenses
$34,268
Operating Income
$124,102
Mortgage & Taxes
$66,462
Profit (Cash Flow)
$57,640
$372,300
Cash Investment
Down Payment
$339,450
Renos & Furnishing
$0
Closing Costs
$32,850
Total
$372,300
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.48%
Cap Rate
11.33%
STR Tax Calculator (USA)
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
$44,900
Deductible property tax
$12,045
Your total deduction
$52,378
Your adjusted annual income
$150,000 - $52,378 = $97,622
Taxes on $97,622 (30%)
$29,287
Your old tax bill
$45,000
Your new tax bill
$29,287
Estimated tax savings
$15,713
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com