240 Ball Mountain Way
Gatlinburg, Tennessee, 37738-6366
4 bed • 5 bath • 20 guests • $1,950,000
Annual Revenue
$140,852
Profit (Cash Flow)
-$22,670
Cash on Cash Return
-4.9%
Annual Revenue
AirDNA projects $622/night at 62% occupancy ($140,852).
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.93% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.93%
Cap Rate
5.58%
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
$92,549
Deductible property tax
$19,305
Your total deduction
$296,772
Your adjusted annual income
$150,000 - $296,772 = -$146,772
Taxes on -$146,772 (30%)
-$44,031
Your old tax bill
$45,000
Your new tax bill
-$44,031
Estimated tax savings
$89,031
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