1668 Hidden Hills Rd
Gatlinburg, Tennessee, 37738
3 bed • 2 bath • 11 guests • $617,000
Annual Revenue
$86,873
Profit (Cash Flow)
$20,283
Cash on Cash Return
13.5%
Annual Revenue
AirDNA projects $355/night at 67% occupancy ($86,873).
Occupancy Rate
Avg Daily Rate
Return Metrics
13.48% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.48%
Cap Rate
10.03%
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
$29,283
Deductible property tax
$6,108
Your total deduction
$69,608
Your adjusted annual income
$150,000 - $69,608 = $80,391
Taxes on $80,391 (30%)
$24,117
Your old tax bill
$45,000
Your new tax bill
$24,117
Estimated tax savings
$20,882
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