1182 Tanrac Trail Gatlinburg, Tennessee, 37738
2 bed • 2 bath • 6 guests • $500,000
Annual Revenue
$68,523
Profit (Cash Flow)
$12,215
Cap Rate
9.2%
Annual Revenue
AirDNA projects $257/night at 73% occupancy ($68,523)
Occupancy Rate
Avg Daily Rate
Return Metrics
10.05% 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
10.05%
Cap Rate
9.18%
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 estimated deduction will be...
Deductible mortgage interest
$23,731
Deductible property tax
$4,950
Your total deduction
$57,475
Your adjusted annual income
$150,000 - $57,475 = $92,525
Taxes on $92,525 (30%)
$27,757
Your old tax bill
$45,000
Your new tax bill
$27,757
Estimated tax savings
$17,243
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