140 Beech Branch Rd Gatlinburg, Tennessee, 37738-5115
3 bed • 2 bath • 8 guests • $500,000
Annual Revenue
$101,655
Profit (Cash Flow)
$41,040
Cap Rate
15.0%
Annual Revenue
AirDNA projects $392/night at 71% occupancy ($101,655)
Occupancy Rate
Avg Daily Rate
Return Metrics
33.23% 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
33.23%
Cap Rate
14.95%
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
$29,035
Your adjusted annual income
$150,000 - $29,035 = $120,965
Taxes on $120,965 (30%)
$36,290
Your old tax bill
$45,000
Your new tax bill
$36,290
Estimated tax savings
$8,710
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