4255 Powdermill Estates Rd
Sevierville, Tennessee, 37876
3 bed • 3 bath • 16 guests • $850,000
Annual Revenue
$107,308
Profit (Cash Flow)
$22,342
Cash on Cash Return
10.9%
Annual Revenue
AirDNA projects $452/night at 65% occupancy ($107,308).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.93% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.93%
Cap Rate
9.37%
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
$40,341
Deductible property tax
$8,415
Your total deduction
$99,597
Your adjusted annual income
$150,000 - $99,597 = $50,402
Taxes on $50,402 (30%)
$15,120
Your old tax bill
$45,000
Your new tax bill
$15,120
Estimated tax savings
$29,879
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