3690 Scottish Highland Way
Sevierville, Tennessee, 37862
3 bed • 3 bath • 12 guests • $985,000
Annual Revenue
$85,375
Profit (Cash Flow)
-$5,847
Cash on Cash Return
-2.5%
Annual Revenue
AirDNA projects $425/night at 55% occupancy ($85,375).
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.48% 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
-2.48%
Cap Rate
6.15%
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
$46,749
Deductible property tax
$9,751
Your total deduction
$146,263
Your adjusted annual income
$150,000 - $146,263 = $3,736
Taxes on $3,736 (30%)
$1,121
Your old tax bill
$45,000
Your new tax bill
$1,121
Estimated tax savings
$43,878
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