415 Silver Maple Ln
Gatlinburg, Tennessee, 37738
2 bed • 3 bath • 8 guests • $583,000
Annual Revenue
$70,510
Profit (Cash Flow)
$8,340
Cash on Cash Return
5.9%
Annual Revenue
AirDNA projects $297/night at 65% occupancy ($70,510).
Occupancy Rate
Avg Daily Rate
Return Metrics
5.92% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.92%
Cap Rate
8.17%
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
$27,669
Deductible property tax
$5,771
Your total deduction
$75,777
Your adjusted annual income
$150,000 - $75,777 = $74,222
Taxes on $74,222 (30%)
$22,266
Your old tax bill
$45,000
Your new tax bill
$22,266
Estimated tax savings
$22,733
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