1150 Twin Oaks Rd Gatlinburg, Tennessee, 37738
4 bed • 3 bath • 12 guests
Est. $3,357/mo

Inquire about this property
Contact Agent
$126,170
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$34,786
Profit
Revenue
$126,170
Operating Expenses
$29,482
Operating Income
$96,688
Mortgage & Taxes
$61,902
Profit (Cash Flow)
$34,786
$120,987
Cash Investment
Down Payment
$69,990
Renos & Furnishing
$30,000
Closing Costs
$20,997
Total
$120,987
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
28.75%
Cap Rate
13.81%
STR 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 est deduction will be...
Deductible mortgage interest
$44,632
Deductible property tax
$7,699
Your total deduction
$36,187
Your adjusted annual income
$150,000 - $36,187 = $113,813
Taxes on $113,813 (30%)
$34,144
Your old tax bill
$45,000
Your new tax bill
$34,144
Estimated tax savings
$10,856
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com