1117 S Spring Hollow Rd
Sevierville, Tennessee, 37876-8911
4 bed • 2 bath • 10 guests • $290,000
Annual Revenue
$82,464
Profit (Cash Flow)
$38,264
Cash on Cash Return
26.0%
Annual Revenue
AirDNA projects $318/night at 71% occupancy ($82,464).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.99% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.99%
Cap Rate
19.93%
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
$13,763
Deductible property tax
$2,870
Your total deduction
$52,949
Your adjusted annual income
$150,000 - $52,949 = $97,050
Taxes on $97,050 (30%)
$29,115
Your old tax bill
$45,000
Your new tax bill
$29,115
Estimated tax savings
$15,884
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