860 Black Bear Cub Way
Sevierville, Tennessee, 37862-7712
3 bed • 3 bath • 10 guests • $700,000
Annual Revenue
$95,219
Profit (Cash Flow)
$18,176
Cash on Cash Return
10.7%
Annual Revenue
AirDNA projects $395/night at 66% occupancy ($95,219).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.7% 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
10.7%
Cap Rate
9.57%
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
$43,051
Deductible property tax
$700
Your total deduction
$85,210
Your adjusted annual income
$150,000 - $85,210 = $64,789
Taxes on $64,789 (30%)
$19,436
Your old tax bill
$45,000
Your new tax bill
$19,436
Estimated tax savings
$25,563
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