1505 Lake Dr
Gatlinburg, Tennessee, 37738
3 bed • 3 bath • 12 guests • $990,000
Annual Revenue
$106,790
Profit (Cash Flow)
$12,447
Cash on Cash Return
5.3%
Annual Revenue
AirDNA projects $443/night at 66% occupancy ($106,790).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.26% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.26%
Cap Rate
8%
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
$46,986
Deductible property tax
$9,800
Your total deduction
$128,654
Your adjusted annual income
$150,000 - $128,654 = $21,345
Taxes on $21,345 (30%)
$6,403
Your old tax bill
$45,000
Your new tax bill
$6,403
Estimated tax savings
$38,596
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