2222 Vlg Smt Dr
Sevierville, Tennessee, 37862
3 bed • 3 bath • 10 guests • $745,000
Annual Revenue
$105,724
Profit (Cash Flow)
$809
Cap Rate
7.4%
Annual Revenue
AirDNA projects $353/night at 64% occupancy ($82,516)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.44% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
5.1%
Revenue Appreciation
0%
Cash on Cash Return
0.44%
Cap Rate
7.44%
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
$39,898
Deductible property tax
$8,195
Your total deduction
$103,828
Your adjusted annual income
$150,000 - $103,828 = $46,172
Taxes on $46,172 (30%)
$13,852
Your old tax bill
$45,000
Your new tax bill
$13,852
Estimated tax savings
$31,148
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