3514 Emerald Way Sevierville, Tennessee, 37876
2 bed • 2 bath • 6 guests • $590,000
Annual Revenue
$50,798
Profit (Cash Flow)
-$9,278
Cap Rate
5.2%
Annual Revenue
AirDNA projects $228/night at 61% occupancy ($50,798)
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.52% 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
-6.52%
Cap Rate
5.17%
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
$28,002
Deductible property tax
$5,841
Your total deduction
$91,285
Your adjusted annual income
$150,000 - $91,285 = $58,715
Taxes on $58,715 (30%)
$17,614
Your old tax bill
$45,000
Your new tax bill
$17,614
Estimated tax savings
$27,386
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