1128 Ski Mountain Rd Gatlinburg, Tennessee, 37738
4 bed • 3 bath • 14 guests • $839,000
Annual Revenue
$105,884
Profit (Cash Flow)
$21,847
Cap Rate
9.3%
Annual Revenue
AirDNA projects $446/night at 65% occupancy ($105,884)
Occupancy Rate
Avg Daily Rate
Return Metrics
10.72% 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
10.72%
Cap Rate
9.34%
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
$39,820
Deductible property tax
$8,306
Your total deduction
$95,054
Your adjusted annual income
$150,000 - $95,054 = $54,946
Taxes on $54,946 (30%)
$16,484
Your old tax bill
$45,000
Your new tax bill
$16,484
Estimated tax savings
$28,516
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