3514 Emerald Way
Sevierville, Tennessee, 37876
2 bed • 2 bath • 6 guests • $590,000
Annual Revenue
$50,798
Profit (Cash Flow)
-$9,277
Cash on Cash Return
-6.5%
Annual Revenue
AirDNA projects $228/night at 61% occupancy ($50,798).
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.52% 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
-6.52%
Cap Rate
5.17%
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
$28,002
Deductible property tax
$5,840
Your total deduction
$94,197
Your adjusted annual income
$150,000 - $94,197 = $55,802
Taxes on $55,802 (30%)
$16,740
Your old tax bill
$45,000
Your new tax bill
$16,740
Estimated tax savings
$28,259
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