2251 Upper Middle Creek Rd
Sevierville, Tennessee, 37876-7609
4 bed • 3 bath • 10 guests • $850,000
Annual Revenue
$92,041
Profit (Cash Flow)
$9,060
Cash on Cash Return
4.4%
Annual Revenue
AirDNA projects $420/night at 60% occupancy ($92,041).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.39% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.39%
Cap Rate
7.81%
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
$40,341
Deductible property tax
$8,415
Your total deduction
$114,160
Your adjusted annual income
$150,000 - $114,160 = $35,839
Taxes on $35,839 (30%)
$10,751
Your old tax bill
$45,000
Your new tax bill
$10,751
Estimated tax savings
$34,248
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