1923 E Arolla Ct Gatlinburg, Tennessee, 37738
4 bed • 2 bath • 10 guests • $589,000
Annual Revenue
$92,699
Profit (Cash Flow)
$27,236
Cap Rate
11.4%
Annual Revenue
AirDNA projects $423/night at 60% occupancy ($92,699)
Occupancy Rate
Avg Daily Rate
Return Metrics
18.65% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
18.65%
Cap Rate
11.36%
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 estimated deduction will be...
Deductible mortgage interest
$27,955
Deductible property tax
$5,831
Your total deduction
$55,395
Your adjusted annual income
$150,000 - $55,395 = $94,605
Taxes on $94,605 (30%)
$28,381
Your old tax bill
$45,000
Your new tax bill
$28,381
Estimated tax savings
$16,619
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