311 Beech Ridge Ln
Gatlinburg, Tennessee, 37738
2 bed • 3 bath • 12 guests • $775,000
Annual Revenue
$105,051
Profit (Cash Flow)
$25,442
Cash on Cash Return
13.8%
Annual Revenue
AirDNA projects $394/night at 73% occupancy ($105,051).
Occupancy Rate
Avg Daily Rate
Return Metrics
13.75% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.75%
Cap Rate
10.02%
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
$36,782
Deductible property tax
$7,672
Your total deduction
$84,957
Your adjusted annual income
$150,000 - $84,957 = $65,042
Taxes on $65,042 (30%)
$19,512
Your old tax bill
$45,000
Your new tax bill
$19,512
Estimated tax savings
$25,487
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