2322 Nichols Branch Way
Sevierville, Tennessee, 37876-7355
3 bed • 2 bath • 6 guests • $379,000
Annual Revenue
$58,439
Profit (Cash Flow)
$11,601
Cash on Cash Return
12.1%
Annual Revenue
AirDNA projects $317/night at 64% occupancy ($74,100).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.12% 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
12.12%
Cap Rate
9.8%
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
$17,987
Deductible property tax
$3,752
Your total deduction
$45,717
Your adjusted annual income
$150,000 - $45,717 = $104,282
Taxes on $104,282 (30%)
$31,284
Your old tax bill
$45,000
Your new tax bill
$31,284
Estimated tax savings
$13,715
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