Pickel Ln Knoxville, Tennessee, 37914
4 bed • 2 bath • 10 guests • $299,000
Annual Revenue
$52,613
Profit (Cash Flow)
$11,934
Cap Rate
10.7%
Annual Revenue
AirDNA projects $215/night at 67% occupancy ($52,613)
Occupancy Rate
Avg Daily Rate
Return Metrics
15.05% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.05%
Cap Rate
10.73%
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
$14,191
Deductible property tax
$2,960
Your total deduction
$31,016
Your adjusted annual income
$150,000 - $31,016 = $118,984
Taxes on $118,984 (30%)
$35,695
Your old tax bill
$45,000
Your new tax bill
$35,695
Estimated tax savings
$9,305
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