1150 Twin Oaks Rd
Gatlinburg, Tennessee, 37738
4 bed • 3 bath • 12 guests • $699,900
Annual Revenue
$126,169
Profit (Cash Flow)
$34,191
Cash on Cash Return
28.3%
Annual Revenue
AirDNA projects $508/night at 68% occupancy ($126,169).
Occupancy Rate
Avg Daily Rate
Return Metrics
28.26% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
28.26%
Cap Rate
13.72%
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
$44,632
Deductible property tax
$7,698
Your total deduction
$78,303
Your adjusted annual income
$150,000 - $78,303 = $71,696
Taxes on $71,696 (30%)
$21,508
Your old tax bill
$45,000
Your new tax bill
$21,508
Estimated tax savings
$23,491
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