2704 Mountain View Cir
Sevierville, Tennessee, 37862-7532
3 bed • 4 bath • 15 guests • $1,775,000
Annual Revenue
$82,684
Profit (Cash Flow)
-$61,469
Cap Rate
3.3%
Annual Revenue
AirDNA projects $343/night at 66% occupancy ($82,684)
Occupancy Rate
Avg Daily Rate
Return Metrics
-14.73% 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
-14.73%
Cap Rate
3.28%
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
$84,243
Deductible property tax
$17,573
Your total deduction
$306,150
Your adjusted annual income
$150,000 - $306,150 = -$156,150
Taxes on -$156,150 (30%)
-$46,845
Your old tax bill
$45,000
Your new tax bill
-$46,845
Estimated tax savings
$91,845
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