2013 Settlers Ridge Way
Gatlinburg, Tennessee, 37738-5572
4 bed • 3 bath • 14 guests • $985,000
Annual Revenue
$164,871
Profit (Cash Flow)
$63,313
Cash on Cash Return
26.7%
Annual Revenue
AirDNA projects $610/night at 74% occupancy ($164,871).
Occupancy Rate
Avg Daily Rate
Return Metrics
26.68% 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
26.68%
Cap Rate
13.17%
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
$46,749
Deductible property tax
$9,751
Your total deduction
$78,382
Your adjusted annual income
$150,000 - $78,382 = $71,617
Taxes on $71,617 (30%)
$21,485
Your old tax bill
$45,000
Your new tax bill
$21,485
Estimated tax savings
$23,514
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