2691 Jessie Rd
Sevierville, Tennessee, 37876
1 bed • 1 bath • 4 guests • $299,000
Annual Revenue
$49,673
Profit (Cash Flow)
$9,375
Cash on Cash Return
12.8%
Annual Revenue
AirDNA projects $222/night at 38% occupancy ($30,811).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.83% 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
12.83%
Cap Rate
9.87%
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
$14,190
Deductible property tax
$2,960
Your total deduction
$34,277
Your adjusted annual income
$150,000 - $34,277 = $115,722
Taxes on $115,722 (30%)
$34,716
Your old tax bill
$45,000
Your new tax bill
$34,716
Estimated tax savings
$10,283
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