160 White Oak Resort Way Gatlinburg, Tennessee, 37738
1 bed • 1 bath • 4 guests
Est. $2,250/mo

Inquire about this property
Contact Agent
$42,734
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$19,684
Profit
Revenue
$42,734
Operating Expenses
$20,688
Operating Income
$22,046
Mortgage & Taxes
$41,729
Profit (Cash Flow)
-$19,684
$65,220
Cash Investment
Down Payment
$46,900
Renos & Furnishing
$4,250
Closing Costs
$14,070
Total
$65,220
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-30.18%
Cap Rate
4.7%
STR 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 est deduction will be...
Deductible mortgage interest
$27,876
Deductible property tax
$7,035
Your total deduction
$64,650
Your adjusted annual income
$150,000 - $64,650 = $85,350
Taxes on $85,350 (30%)
$25,605
Your old tax bill
$45,000
Your new tax bill
$25,605
Estimated tax savings
$19,395
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com