1122 Greenbriar Village Ln
Gatlinburg, Tennessee, 37738
5 bed • 6 bath • 14 guests • $1,150,000
Annual Revenue
$152,591
Profit (Cash Flow)
-$1,083
Cash on Cash Return
-0.4%
Annual Revenue
AirDNA projects $633/night at 66% occupancy ($152,591).
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.38% 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
-0.38%
Cap Rate
7.6%
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
$68,418
Deductible property tax
$11,384
Your total deduction
$169,964
Your adjusted annual income
$150,000 - $169,964 = -$19,964
Taxes on -$19,964 (30%)
-$5,989
Your old tax bill
$45,000
Your new tax bill
-$5,989
Estimated tax savings
$50,989
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