167 White Oak Resort Way
Gatlinburg, Tennessee, 37738
2 bed • 2 bath • 6 guests • $499,900
Annual Revenue
$65,579
Profit (Cash Flow)
$9,654
Cash on Cash Return
7.9%
Annual Revenue
AirDNA projects $285/night at 63% occupancy ($65,579).
Occupancy Rate
Avg Daily Rate
Return Metrics
7.94% 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
7.94%
Cap Rate
8.67%
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
$23,725
Deductible property tax
$4,949
Your total deduction
$62,927
Your adjusted annual income
$150,000 - $62,927 = $87,072
Taxes on $87,072 (30%)
$26,121
Your old tax bill
$45,000
Your new tax bill
$26,121
Estimated tax savings
$18,878
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