1050 Ski View Dr
Gatlinburg, Tennessee, 37738-4508
3 bed • 2 bath • 12 guests • $399,900
Annual Revenue
$85,905
Profit (Cash Flow)
$6,282
Cash on Cash Return
6.3%
Annual Revenue
AirDNA projects $392/night at 60% occupancy ($85,905).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.25% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.25%
Cap Rate
10.99%
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
$31,829
Deductible property tax
$3,999
Your total deduction
$56,077
Your adjusted annual income
$150,000 - $56,077 = $93,922
Taxes on $93,922 (30%)
$28,176
Your old tax bill
$45,000
Your new tax bill
$28,176
Estimated tax savings
$16,823
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