4255 Powdermill Estates Rd
Sevierville, Tennessee, 37876
3 bed • 3 bath • 16 guests • $850,000
Annual Revenue
$107,309
Profit (Cash Flow)
$22,343
Cap Rate
9.4%
Annual Revenue
AirDNA projects $452/night at 65% occupancy ($107,309)
Occupancy Rate
Avg Daily Rate
Return Metrics
10.93% 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
10.93%
Cap Rate
9.37%
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
$40,342
Deductible property tax
$8,415
Your total deduction
$95,678
Your adjusted annual income
$150,000 - $95,678 = $54,322
Taxes on $54,322 (30%)
$16,297
Your old tax bill
$45,000
Your new tax bill
$16,297
Estimated tax savings
$28,703
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