1131 Tanrac Trail Gatlinburg, Tennessee, 37738-5403
3 bed • 3 bath • 10 guests • $560,000
Annual Revenue
$93,517
Profit (Cash Flow)
$29,916
Cap Rate
12.1%
Annual Revenue
AirDNA projects $346/night at 74% occupancy ($93,517)
Occupancy Rate
Avg Daily Rate
Return Metrics
21.74% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
21.74%
Cap Rate
12.08%
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
$26,578
Deductible property tax
$5,544
Your total deduction
$48,422
Your adjusted annual income
$150,000 - $48,422 = $101,578
Taxes on $101,578 (30%)
$30,473
Your old tax bill
$45,000
Your new tax bill
$30,473
Estimated tax savings
$14,527
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