1043 Ski Mountain Rd
Gatlinburg, Tennessee, 37738-3726
3 bed • 2 bath • 10 guests • $999,900
Annual Revenue
$78,578
Profit (Cash Flow)
-$12,756
Cash on Cash Return
-5.3%
Annual Revenue
AirDNA projects $347/night at 62% occupancy ($78,578).
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.34% 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
-5.34%
Cap Rate
5.46%
Tax Calculator
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
$47,456
Deductible property tax
$9,899
Your total deduction
$155,061
Your adjusted annual income
$150,000 - $155,061 = -$5,061
Taxes on -$5,061 (30%)
-$1,518
Your old tax bill
$45,000
Your new tax bill
-$1,518
Estimated tax savings
$46,518
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