155 Rainbow Cir
LaFollette, Tennessee, 37766
2 bed • 1 bath • 4 guests • $320,000
Annual Revenue
$101,059
Profit (Cash Flow)
$52,665
Cash on Cash Return
66.0%
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
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
$15,187
Deductible property tax
$3,167
Your total deduction
-$4,857
Your adjusted annual income
$150,000 - -$4,857 = $154,857
Taxes on $154,857 (30%)
$46,457
Your old tax bill
$45,000
Your new tax bill
$46,457
Estimated tax savings
-$1,457
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