359 Gatlin Dr
Gatlinburg, Tennessee, 37738-5625
4 bed • 2 bath • 8 guests • $575,000
Annual Revenue
$104,562
Profit (Cash Flow)
$38,504
Cash on Cash Return
27.0%
Annual Revenue
AirDNA projects $421/night at 68% occupancy ($104,562).
Occupancy Rate
Avg Daily Rate
Return Metrics
26.97% 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
26.97%
Cap Rate
13.44%
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
$27,290
Deductible property tax
$5,692
Your total deduction
$46,917
Your adjusted annual income
$150,000 - $46,917 = $103,082
Taxes on $103,082 (30%)
$30,924
Your old tax bill
$45,000
Your new tax bill
$30,924
Estimated tax savings
$14,075
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