2126 Cub Cir
Sevierville, Tennessee, 37862
3 bed • 2.5 bath • 8 guests • $660,000
Annual Revenue
$86,928
Profit (Cash Flow)
$17,427
Cash on Cash Return
10.9%
Annual Revenue
AirDNA projects $386/night at 68% occupancy ($95,869).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.86% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.86%
Cap Rate
9.38%
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
$31,324
Deductible property tax
$6,533
Your total deduction
$78,427
Your adjusted annual income
$150,000 - $78,427 = $71,572
Taxes on $71,572 (30%)
$21,471
Your old tax bill
$45,000
Your new tax bill
$21,471
Estimated tax savings
$23,528
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