2704 Mountain View Cir
Sevierville, Tennessee, 37862-7532
3 bed • 4 bath • 15 guests • $1,775,000
Annual Revenue
$82,683
Profit (Cash Flow)
-$61,468
Cash on Cash Return
-14.7%
Annual Revenue
AirDNA projects $343/night at 66% occupancy ($82,683).
Occupancy Rate
Avg Daily Rate
Return Metrics
-14.73% 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
-14.73%
Cap Rate
3.28%
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
$84,243
Deductible property tax
$17,572
Your total deduction
$310,182
Your adjusted annual income
$150,000 - $310,182 = -$160,182
Taxes on -$160,182 (30%)
-$48,054
Your old tax bill
$45,000
Your new tax bill
-$48,054
Estimated tax savings
$93,054
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