125 Clear Springs Way Gatlinburg, Tennessee, 37738-6245
3 bed • 2 bath • 9 guests • $439,000
Annual Revenue
$71,559
Profit (Cash Flow)
$18,972
Cap Rate
11.1%
Annual Revenue
AirDNA projects $316/night at 62% occupancy ($71,559)
Occupancy Rate
Avg Daily Rate
Return Metrics
17.33% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
17.33%
Cap Rate
11.06%
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
$20,835
Deductible property tax
$4,346
Your total deduction
$42,755
Your adjusted annual income
$150,000 - $42,755 = $107,245
Taxes on $107,245 (30%)
$32,174
Your old tax bill
$45,000
Your new tax bill
$32,174
Estimated tax savings
$12,826
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