1260 Ski View Dr
Gatlinburg, Tennessee, 37738-4514
3 bed • 2 bath • 8 guests • $180,000
Annual Revenue
$50,856
Profit (Cash Flow)
$18,433
Cash on Cash Return
36.9%
Annual Revenue
AirDNA projects $236/night at 59% occupancy ($50,856).
Occupancy Rate
Avg Daily Rate
Return Metrics
36.94% 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
36.94%
Cap Rate
16.98%
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
$8,542
Deductible property tax
$1,781
Your total deduction
$11,653
Your adjusted annual income
$150,000 - $11,653 = $138,346
Taxes on $138,346 (30%)
$41,504
Your old tax bill
$45,000
Your new tax bill
$41,504
Estimated tax savings
$3,495
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