4375 Manis Hollow Rd Gatlinburg, Tennessee, 37738-5567
2 bed • 2 bath • 8 guests • $350,000
Annual Revenue
$72,318
Profit (Cash Flow)
$25,633
Cap Rate
14.1%
Annual Revenue
AirDNA projects $300/night at 66% occupancy ($72,318)
Occupancy Rate
Avg Daily Rate
Return Metrics
29.46% 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
29.46%
Cap Rate
14.06%
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
$16,611
Deductible property tax
$3,465
Your total deduction
$23,525
Your adjusted annual income
$150,000 - $23,525 = $126,475
Taxes on $126,475 (30%)
$37,943
Your old tax bill
$45,000
Your new tax bill
$37,943
Estimated tax savings
$7,057
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