112 Pineview Ln
Copperhill, Tennessee, 37317
3 bed • 3 bath • 8 guests • $400,000
Annual Revenue
$33,693
Profit (Cash Flow)
-$13,610
Cash on Cash Return
-22.4%
Annual Revenue
AirDNA projects $236/night at 57% occupancy ($49,132).
Occupancy Rate
Avg Daily Rate
Return Metrics
-22.4% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-22.4%
Cap Rate
3.9%
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
$18,116
Deductible property tax
$4,000
Your total deduction
$70,868
Your adjusted annual income
$150,000 - $70,868 = $79,131
Taxes on $79,131 (30%)
$23,739
Your old tax bill
$45,000
Your new tax bill
$23,739
Estimated tax savings
$21,260
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