910 Black Bear Cub Way Sevierville, Tennessee, 37862-7712
3 bed • 3 bath • 8 guests • $775,000
Annual Revenue
$95,690
Profit (Cash Flow)
$14,971
Cap Rate
8.9%
Annual Revenue
AirDNA projects $369/night at 71% occupancy ($95,690)
Occupancy Rate
Avg Daily Rate
Return Metrics
8% 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%
Cap Rate
8.94%
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
$47,540
Deductible property tax
$1,163
Your total deduction
$94,949
Your adjusted annual income
$150,000 - $94,949 = $55,051
Taxes on $55,051 (30%)
$16,515
Your old tax bill
$45,000
Your new tax bill
$16,515
Estimated tax savings
$28,485
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