4250 Mountain Rest Way
Sevierville, Tennessee, 37876
4 bed • 4.5 bath • 10 guests • $875,000
Annual Revenue
$94,758
Profit (Cash Flow)
$9,744
Cash on Cash Return
4.6%
Annual Revenue
AirDNA projects $552/night at 47% occupancy ($94,758).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.58% 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
4.58%
Cap Rate
7.85%
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
$41,528
Deductible property tax
$8,662
Your total deduction
$117,144
Your adjusted annual income
$150,000 - $117,144 = $32,855
Taxes on $32,855 (30%)
$9,856
Your old tax bill
$45,000
Your new tax bill
$9,856
Estimated tax savings
$35,143
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