411 P A Proffitt Rd Gatlinburg, Tennessee, 37738-5974
3 bed • 4 bath • 14 guests • $799,000
Annual Revenue
$93,356
Profit (Cash Flow)
$13,648
Cap Rate
8.5%
Annual Revenue
AirDNA projects $360/night at 71% occupancy ($93,356)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.07% 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
7.07%
Cap Rate
8.45%
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
$37,921
Deductible property tax
$7,910
Your total deduction
$97,444
Your adjusted annual income
$150,000 - $97,444 = $52,556
Taxes on $52,556 (30%)
$15,767
Your old tax bill
$45,000
Your new tax bill
$15,767
Estimated tax savings
$29,233
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