803 Sunrise Blvd
Sevierville, Tennessee, 37862
2 bed • 2 bath • 8 guests • $500,000
Annual Revenue
$52,229
Profit (Cash Flow)
$4,750
Cash on Cash Return
8.4%
Annual Revenue
AirDNA projects $233/night at 61% occupancy ($51,912).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.4% 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
8.4%
Cap Rate
8.53%
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
$29,988
Deductible property tax
$750
Your total deduction
$65,685
Your adjusted annual income
$150,000 - $65,685 = $84,314
Taxes on $84,314 (30%)
$25,294
Your old tax bill
$45,000
Your new tax bill
$25,294
Estimated tax savings
$19,705
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