1128 Ski Mountain Rd
Gatlinburg, Tennessee, 37738
4 bed • 3 bath • 14 guests • $839,000
Annual Revenue
$105,884
Profit (Cash Flow)
$21,847
Cash on Cash Return
10.7%
Annual Revenue
AirDNA projects $446/night at 65% occupancy ($105,884).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.72% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.72%
Cap Rate
9.34%
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
$39,819
Deductible property tax
$8,306
Your total deduction
$99,869
Your adjusted annual income
$150,000 - $99,869 = $50,130
Taxes on $50,130 (30%)
$15,039
Your old tax bill
$45,000
Your new tax bill
$15,039
Estimated tax savings
$29,960
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