591 Forrest Springs Dr
Gatlinburg, Tennessee, 37738
3 bed • 3 bath • 9 guests • $852,500
Annual Revenue
$101,501
Profit (Cash Flow)
$17,122
Cash on Cash Return
8.4%
Annual Revenue
AirDNA projects $397/night at 70% occupancy ($101,501).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.35% 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
8.35%
Cap Rate
8.75%
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
$40,460
Deductible property tax
$8,439
Your total deduction
$105,161
Your adjusted annual income
$150,000 - $105,161 = $44,838
Taxes on $44,838 (30%)
$13,451
Your old tax bill
$45,000
Your new tax bill
$13,451
Estimated tax savings
$31,548
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