713 Driftwood Cir
Sevierville, Tennessee, 37876-5868
3 bed • 2 bath • 8 guests • $535,000
Annual Revenue
$69,323
Profit (Cash Flow)
$10,547
Cap Rate
8.7%
Annual Revenue
AirDNA projects $260/night at 73% occupancy ($69,323)
Occupancy Rate
Avg Daily Rate
Return Metrics
8.01% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.01%
Cap Rate
8.71%
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
$25,392
Deductible property tax
$5,296
Your total deduction
$64,315
Your adjusted annual income
$150,000 - $64,315 = $85,685
Taxes on $85,685 (30%)
$25,706
Your old tax bill
$45,000
Your new tax bill
$25,706
Estimated tax savings
$19,294
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