1203 N Baden Dr
Gatlinburg, Tennessee, 37738
2 bed • 1.5 bath • 5 guests • $675,000
Annual Revenue
$57,829
Profit (Cash Flow)
-$8,896
Cash on Cash Return
-5.5%
Annual Revenue
AirDNA projects $223/night at 71% occupancy ($57,829).
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.5% 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
-5.5%
Cap Rate
5.42%
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
$32,036
Deductible property tax
$6,682
Your total deduction
$105,368
Your adjusted annual income
$150,000 - $105,368 = $44,631
Taxes on $44,631 (30%)
$13,389
Your old tax bill
$45,000
Your new tax bill
$13,389
Estimated tax savings
$31,610
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