1253 Bear Cub Way
Gatlinburg, Tennessee, 37738
3 bed • 4 bath • 14 guests • $1,599,000
Annual Revenue
$108,288
Profit (Cash Flow)
-$27,326
Cap Rate
5.0%
Annual Revenue
AirDNA projects $436/night at 68% occupancy ($108,288)
Occupancy Rate
Avg Daily Rate
Return Metrics
-7.25% 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
-7.25%
Cap Rate
5.03%
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
$75,890
Deductible property tax
$15,830
Your total deduction
$247,914
Your adjusted annual income
$150,000 - $247,914 = -$97,914
Taxes on -$97,914 (30%)
-$29,374
Your old tax bill
$45,000
Your new tax bill
-$29,374
Estimated tax savings
$74,374
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