3036 Amanda Jane Wy
Sevierville, Tennessee, 37862
5 bed • 5.5 bath • 15 guests • $1,400,000
Annual Revenue
$150,590
Profit (Cash Flow)
$22,905
Cash on Cash Return
6.8%
Annual Revenue
AirDNA projects $589/night at 62% occupancy ($133,379).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.82% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.82%
Cap Rate
8.38%
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
$66,445
Deductible property tax
$13,859
Your total deduction
$177,281
Your adjusted annual income
$150,000 - $177,281 = -$27,281
Taxes on -$27,281 (30%)
-$8,184
Your old tax bill
$45,000
Your new tax bill
-$8,184
Estimated tax savings
$53,184
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