137 Riviera Dr
Hendersonville, Tennessee, 37075-3434
4 bed • 3 bath • 10 guests • $1,300,000
Annual Revenue
$55,649
Profit (Cash Flow)
-$52,950
Cap Rate
2.7%
Annual Revenue
AirDNA projects $293/night at 52% occupancy ($55,649)
Occupancy Rate
Avg Daily Rate
Return Metrics
-17.09% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-17.09%
Cap Rate
2.67%
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
$61,699
Deductible property tax
$12,870
Your total deduction
$232,952
Your adjusted annual income
$150,000 - $232,952 = -$82,952
Taxes on -$82,952 (30%)
-$24,886
Your old tax bill
$45,000
Your new tax bill
-$24,886
Estimated tax savings
$69,886
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