2276 Hidden Hollow Way
Sevierville, Tennessee, 37862
3 bed • 3 bath • 12 guests • $1,000,000
Annual Revenue
$91,950
Profit (Cash Flow)
-$1,135
Cash on Cash Return
-0.5%
Annual Revenue
AirDNA projects $475/night at 53% occupancy ($91,950).
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.47% 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
-0.47%
Cap Rate
6.63%
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
$47,461
Deductible property tax
$9,899
Your total deduction
$143,608
Your adjusted annual income
$150,000 - $143,608 = $6,391
Taxes on $6,391 (30%)
$1,917
Your old tax bill
$45,000
Your new tax bill
$1,917
Estimated tax savings
$43,082
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