575 Pinnacle Vista Rd
Gatlinburg, Tennessee, 37738
6 bed • 6 bath • 20 guests • $1,850,000
Annual Revenue
$207,159
Profit (Cash Flow)
$1,779
Cap Rate
6.8%
Annual Revenue
AirDNA projects $822/night at 69% occupancy ($207,159)
Occupancy Rate
Avg Daily Rate
Return Metrics
0.4% 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
0.4%
Cap Rate
6.84%
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
$87,803
Deductible property tax
$18,315
Your total deduction
$254,411
Your adjusted annual income
$150,000 - $254,411 = -$104,411
Taxes on -$104,411 (30%)
-$31,323
Your old tax bill
$45,000
Your new tax bill
-$31,323
Estimated tax savings
$76,323
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