340 Washington Rd
Gatlinburg, Tennessee, 37738-4608
4 bed • 3 bath • 12 guests • $599,000
Annual Revenue
$144,965
Profit (Cash Flow)
$27,578
Cash on Cash Return
18.6%
Annual Revenue
AirDNA projects $567/night at 70% occupancy ($144,965).
Occupancy Rate
Avg Daily Rate
Return Metrics
18.56% 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
18.56%
Cap Rate
14.02%
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
$47,676
Deductible property tax
$5,990
Your total deduction
$64,551
Your adjusted annual income
$150,000 - $64,551 = $85,448
Taxes on $85,448 (30%)
$25,634
Your old tax bill
$45,000
Your new tax bill
$25,634
Estimated tax savings
$19,365
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