4359 Lakeshore Ave
Sevierville, Tennessee, 37876
3 bed • 2 bath • 10 guests • $640,000
Annual Revenue
$111,622
Profit (Cash Flow)
$40,267
Cash on Cash Return
25.9%
Annual Revenue
AirDNA projects $501/night at 61% occupancy ($111,622).
Occupancy Rate
Avg Daily Rate
Return Metrics
25.86% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.86%
Cap Rate
13.03%
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
$30,375
Deductible property tax
$6,335
Your total deduction
$52,776
Your adjusted annual income
$150,000 - $52,776 = $97,223
Taxes on $97,223 (30%)
$29,166
Your old tax bill
$45,000
Your new tax bill
$29,166
Estimated tax savings
$15,833
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