1730 Zurich Rd
Gatlinburg, Tennessee, 37738-3703
2 bed • 2 bath • 4 guests • $420,000
Annual Revenue
$80,536
Profit (Cash Flow)
$24,718
Cash on Cash Return
30.1%
Annual Revenue
AirDNA projects $294/night at 64% occupancy ($68,724).
Occupancy Rate
Avg Daily Rate
Return Metrics
30.1% 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
30.1%
Cap Rate
13.42%
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
$21,179
Deductible property tax
$4,200
Your total deduction
$34,877
Your adjusted annual income
$150,000 - $34,877 = $115,122
Taxes on $115,122 (30%)
$34,536
Your old tax bill
$45,000
Your new tax bill
$34,536
Estimated tax savings
$10,463
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