137 Bear Paw Ln
Mountain City, Tennessee, 37683
2 bed • 2 bath • 6 guests • $360,000
Annual Revenue
$42,192
Profit (Cash Flow)
-$1,248
Cash on Cash Return
-1.4%
Annual Revenue
AirDNA projects $152/night at 76% occupancy ($42,192).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.39% 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
-1.39%
Cap Rate
6.39%
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
$17,085
Deductible property tax
$3,563
Your total deduction
$54,689
Your adjusted annual income
$150,000 - $54,689 = $95,310
Taxes on $95,310 (30%)
$28,593
Your old tax bill
$45,000
Your new tax bill
$28,593
Estimated tax savings
$16,406
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