2652 Sunset Rd
Sevierville, Tennessee, 37862
3 bed • 2 bath • 8 guests • $350,000
Annual Revenue
$88,586
Profit (Cash Flow)
$37,908
Cash on Cash Return
42.6%
Annual Revenue
AirDNA projects $362/night at 67% occupancy ($88,586).
Occupancy Rate
Avg Daily Rate
Return Metrics
42.59% 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
42.59%
Cap Rate
17.57%
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
$16,611
Deductible property tax
$3,464
Your total deduction
$15,441
Your adjusted annual income
$150,000 - $15,441 = $134,558
Taxes on $134,558 (30%)
$40,367
Your old tax bill
$45,000
Your new tax bill
$40,367
Estimated tax savings
$4,632
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