139 White Oak Resort Way
Gatlinburg, Tennessee, 37738
2 bed • 2 bath • 8 guests • $599,000
Annual Revenue
$64,813
Profit (Cash Flow)
$4,403
Cap Rate
7.1%
Annual Revenue
AirDNA projects $273/night at 65% occupancy ($64,813)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.52% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.52%
Cap Rate
7.12%
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
$26,652
Deductible property tax
$5,990
Your total deduction
$79,215
Your adjusted annual income
$150,000 - $79,215 = $70,785
Taxes on $70,785 (30%)
$21,236
Your old tax bill
$45,000
Your new tax bill
$21,236
Estimated tax savings
$23,764
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