712 Still Hill Way
Gatlinburg, Tennessee, 37738
3 bed • 3 bath • 9 guests • $712,500
Annual Revenue
$76,855
Profit (Cash Flow)
$5,124
Cap Rate
7.5%
Annual Revenue
AirDNA projects $334/night at 63% occupancy ($76,855)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.96% 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
2.96%
Cap Rate
7.46%
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
$33,816
Deductible property tax
$7,054
Your total deduction
$94,078
Your adjusted annual income
$150,000 - $94,078 = $55,922
Taxes on $55,922 (30%)
$16,777
Your old tax bill
$45,000
Your new tax bill
$16,777
Estimated tax savings
$28,223
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