1184 Ski Mountain Rd
Gatlinburg, Tennessee, 37738
4 bed • 5 bath • 16 guests • $2,950,000
Annual Revenue
$115,490
Profit (Cash Flow)
-$112,199
Cash on Cash Return
-16.3%
Annual Revenue
AirDNA projects $510/night at 62% occupancy ($115,490).
Occupancy Rate
Avg Daily Rate
Return Metrics
-16.26% 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
-16.26%
Cap Rate
2.94%
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
$140,010
Deductible property tax
$29,204
Your total deduction
$523,162
Your adjusted annual income
$150,000 - $523,162 = -$373,162
Taxes on -$373,162 (30%)
-$111,948
Your old tax bill
$45,000
Your new tax bill
-$111,948
Estimated tax savings
$156,948
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