185 Sugar Hollow Trail Piney Flats, Tennessee, 37686-3205

4 bed • 3 bath • 10 guests

Purchase Price

Est. $3,118/mo

Inquire about this property

Contact Agent

$84,006

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,158

Profit

Revenue

$84,006

Operating Expenses

$24,001

Operating Income

$60,005

Mortgage & Taxes

$43,847

Profit (Cash Flow)

$16,158

$160,250

Cash Investment

Down Payment

$130,000

Renos & Furnishing

$10,750

Closing Costs

$19,500

Total

$160,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.08%

Cap Rate

9.23%

Return on Investment

26.23%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$30,850

Deductible property tax

$6,435

Your total deduction

$49,720

Your adjusted annual income

$150,000 - $49,720 = $100,280

Taxes on $100,280 (30%)

$30,084

Your old tax bill

$45,000

Your new tax bill

$30,084

Estimated tax savings

$14,916

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com