185 Sugar Hollow Trail
Piney Flats, Tennessee, 37686-3205
4 bed • 3 bath • 15 guests • $750,000
Annual Revenue
$58,446
Profit (Cash Flow)
-$13,423
Cash on Cash Return
-7.3%
Annual Revenue
AirDNA projects $254/night at 63% occupancy ($58,446).
Occupancy Rate
Avg Daily Rate
Return Metrics
-7.32% 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
-7.32%
Cap Rate
4.95%
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
$35,595
Deductible property tax
$7,424
Your total deduction
$122,955
Your adjusted annual income
$150,000 - $122,955 = $27,044
Taxes on $27,044 (30%)
$8,113
Your old tax bill
$45,000
Your new tax bill
$8,113
Estimated tax savings
$36,886
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