1642 Walt Price Rd Sevierville, Tennessee, 37876
2 bed • 2 bath • 8 guests • $439,009
Annual Revenue
$64,824
Profit (Cash Flow)
$13,112
Cap Rate
9.7%
Annual Revenue
AirDNA projects $261/night at 68% occupancy ($64,824)
Occupancy Rate
Avg Daily Rate
Return Metrics
12.2% 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
12.2%
Cap Rate
9.73%
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
$20,836
Deductible property tax
$4,346
Your total deduction
$48,232
Your adjusted annual income
$150,000 - $48,232 = $101,768
Taxes on $101,768 (30%)
$30,530
Your old tax bill
$45,000
Your new tax bill
$30,530
Estimated tax savings
$14,470
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