117 Angels Ln
Oliver Springs, Tennessee, 37840-4015
3 bed • 2 bath • 6 guests • $135,000
Annual Revenue
$51,364
Profit (Cash Flow)
$21,910
Cash on Cash Return
55.4%
Annual Revenue
AirDNA projects $287/night at 49% occupancy ($51,364).
Occupancy Rate
Avg Daily Rate
Return Metrics
55.4% 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
55.4%
Cap Rate
22.96%
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
$6,407
Deductible property tax
$1,336
Your total deduction
$2,016
Your adjusted annual income
$150,000 - $2,016 = $147,983
Taxes on $147,983 (30%)
$44,394
Your old tax bill
$45,000
Your new tax bill
$44,394
Estimated tax savings
$605
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