3690 Scottish Highland Way Sevierville, Tennessee, 37862
3 bed • 3 bath • 12 guests • $985,000
Annual Revenue
$85,376
Profit (Cash Flow)
-$5,847
Cap Rate
6.2%
Annual Revenue
AirDNA projects $425/night at 55% occupancy ($85,376)
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.48% 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
-2.48%
Cap Rate
6.15%
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
$46,749
Deductible property tax
$9,752
Your total deduction
$142,343
Your adjusted annual income
$150,000 - $142,343 = $7,657
Taxes on $7,657 (30%)
$2,297
Your old tax bill
$45,000
Your new tax bill
$2,297
Estimated tax savings
$42,703
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