436 Lucerne Way
Gatlinburg, Tennessee, 37738
3 bed • 3 bath • 12 guests • $974,000
Annual Revenue
$103,415
Profit (Cash Flow)
$10,591
Cash on Cash Return
4.6%
Annual Revenue
AirDNA projects $429/night at 66% occupancy ($103,415).
Occupancy Rate
Avg Daily Rate
Return Metrics
4.55% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.55%
Cap Rate
7.83%
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
$46,227
Deductible property tax
$9,642
Your total deduction
$128,321
Your adjusted annual income
$150,000 - $128,321 = $21,678
Taxes on $21,678 (30%)
$6,503
Your old tax bill
$45,000
Your new tax bill
$6,503
Estimated tax savings
$38,496
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