3303 Mountain Grace Ln
Sevierville, Tennessee, 37876
6 bed • 5 bath • 16 guests • $1,600,000
Annual Revenue
$215,903
Profit (Cash Flow)
-$19,601
Cash on Cash Return
-5.1%
Annual Revenue
AirDNA projects $821/night at 72% occupancy ($215,903).
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.11% 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
-5.11%
Cap Rate
8.19%
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
$127,350
Deductible property tax
$16,000
Your total deduction
$257,062
Your adjusted annual income
$150,000 - $257,062 = -$107,062
Taxes on -$107,062 (30%)
-$32,118
Your old tax bill
$45,000
Your new tax bill
-$32,118
Estimated tax savings
$77,118
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