1112 Longview Ct
Gatlinburg, Tennessee, 37738
3 bed • 3 bath • 14 guests • $1,750,000
Annual Revenue
$82,998
Profit (Cash Flow)
-$59,516
Cap Rate
3.3%
Annual Revenue
AirDNA projects $494/night at 46% occupancy ($82,998)
Occupancy Rate
Avg Daily Rate
Return Metrics
-14.47% 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
-14.47%
Cap Rate
3.34%
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
$83,057
Deductible property tax
$17,325
Your total deduction
$300,721
Your adjusted annual income
$150,000 - $300,721 = -$150,721
Taxes on -$150,721 (30%)
-$45,216
Your old tax bill
$45,000
Your new tax bill
-$45,216
Estimated tax savings
$90,216
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