155 Rainbow Cir LaFollette, Tennessee, 37766
2 bed • 1 bath • 4 guests • $320,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$101,059
Profit (Cash Flow)
$52,666
Cap Rate
23.2%
Annual Revenue
AirDNA projects $401/night at 69% occupancy ($101,059)
Occupancy Rate
Avg Daily Rate
Return Metrics
65.95% 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
65.95%
Cap Rate
23.2%
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 estimated deduction will be...
Deductible mortgage interest
$15,188
Deductible property tax
$3,168
Your total deduction
-$7,658
Your adjusted annual income
$150,000 - -$7,658 = $157,658
Taxes on $157,658 (30%)
$47,297
Your old tax bill
$45,000
Your new tax bill
$47,297
Estimated tax savings
-$2,297
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