4822 Briar Rock Ln Knoxville, Tennessee, 37920-2997
3 bed • 3 bath • 8 guests • $385,000
Annual Revenue
$54,458
Profit (Cash Flow)
$4,874
Cap Rate
8.8%
Annual Revenue
AirDNA projects $213/night at 70% occupancy ($54,458)
Occupancy Rate
Avg Daily Rate
Return Metrics
5% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5%
Cap Rate
8.75%
Tax Calculator (USA)
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
$21,360
Deductible property tax
$4,235
Your total deduction
$50,158
Your adjusted annual income
$150,000 - $50,158 = $99,842
Taxes on $99,842 (30%)
$29,953
Your old tax bill
$45,000
Your new tax bill
$29,953
Estimated tax savings
$15,047
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