3744 Pleasant View Ln
Sevierville, Tennessee, 37862-8451
3 bed • 2 bath • 8 guests • $550,000
Annual Revenue
$57,525
Profit (Cash Flow)
$5,390
Cash on Cash Return
4.7%
Annual Revenue
AirDNA projects $325/night at 70% occupancy ($83,093).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.66% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.66%
Cap Rate
6.46%
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
$23,021
Deductible property tax
$825
Your total deduction
$69,142
Your adjusted annual income
$150,000 - $69,142 = $80,857
Taxes on $80,857 (30%)
$24,257
Your old tax bill
$45,000
Your new tax bill
$24,257
Estimated tax savings
$20,742
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