909 Black Wolf Way
Gatlinburg, Tennessee, 37738
6 bed • 6 bath • 20 guests • $1,299,900
Annual Revenue
$185,361
Profit (Cash Flow)
-$12,367
Cap Rate
8.5%
Annual Revenue
AirDNA projects $725/night at 70% occupancy ($185,361)
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.93% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.93%
Cap Rate
8.47%
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
$103,464
Deductible property tax
$12,999
Your total deduction
$200,337
Your adjusted annual income
$150,000 - $200,337 = -$50,337
Taxes on -$50,337 (30%)
-$15,101
Your old tax bill
$45,000
Your new tax bill
-$15,101
Estimated tax savings
$60,101
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