403 Wiley Oakley Dr
Gatlinburg, Tennessee, 37738-4437
2 bed • 2 bath • 5 guests • $494,900
Annual Revenue
$79,871
Profit (Cash Flow)
$20,648
Cash on Cash Return
21.6%
Annual Revenue
AirDNA projects $308/night at 71% occupancy ($79,871).
Occupancy Rate
Avg Daily Rate
Return Metrics
21.6% 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
21.6%
Cap Rate
11.27%
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
$24,956
Deductible property tax
$4,899
Your total deduction
$50,940
Your adjusted annual income
$150,000 - $50,940 = $99,059
Taxes on $99,059 (30%)
$29,717
Your old tax bill
$45,000
Your new tax bill
$29,717
Estimated tax savings
$15,282
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