1921 Charles Lewis Way Sevierville, Tennessee, 37876-9073
2 bed • 2 bath • 6 guests • $140,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$55,444
Profit (Cash Flow)
$23,816
Cap Rate
24.5%
Annual Revenue
AirDNA projects $253/night at 60% occupancy ($55,444).
Occupancy Rate
Avg Daily Rate
Return Metrics
61.54% 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
61.54%
Cap Rate
24.51%
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 est deduction will be...
Deductible mortgage interest
$5,636
Deductible property tax
$3,206
Your total deduction
-$3,651
Your adjusted annual income
$150,000 - -$3,651 = $153,651
Taxes on $153,651 (30%)
$46,095
Your old tax bill
$45,000
Your new tax bill
$46,095
Estimated tax savings
-$1,095
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 recomend LearnLikeACPA.com