403 Wiley Oakley Dr
Gatlinburg, Tennessee, 37738-4437
2 bed • 2 bath • 5 guests • $494,900
Annual Revenue
$79,872
Profit (Cash Flow)
$20,648
Cap Rate
11.3%
Annual Revenue
AirDNA projects $308/night at 71% occupancy ($79,872)
Occupancy Rate
Avg Daily Rate
Return Metrics
21.6% 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
21.6%
Cap Rate
11.27%
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
$24,956
Deductible property tax
$4,900
Your total deduction
$48,028
Your adjusted annual income
$150,000 - $48,028 = $101,972
Taxes on $101,972 (30%)
$30,592
Your old tax bill
$45,000
Your new tax bill
$30,592
Estimated tax savings
$14,408
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