167 White Oak Resort Way
Gatlinburg, Tennessee, 37738
2 bed • 2 bath • 6 guests • $499,900
Annual Revenue
$65,580
Profit (Cash Flow)
$9,654
Cap Rate
8.7%
Annual Revenue
AirDNA projects $285/night at 63% occupancy ($65,580)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.94% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.94%
Cap Rate
8.67%
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
$23,726
Deductible property tax
$4,949
Your total deduction
$60,016
Your adjusted annual income
$150,000 - $60,016 = $89,984
Taxes on $89,984 (30%)
$26,995
Your old tax bill
$45,000
Your new tax bill
$26,995
Estimated tax savings
$18,005
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