609 Sunset Ln
Gatlinburg, Tennessee, 37738
3 bed • 2 bath • 8 guests • $594,500
Annual Revenue
$90,233
Profit (Cash Flow)
-$10,063
Cash on Cash Return
-6.9%
Annual Revenue
AirDNA projects $405/night at 61% occupancy ($90,233).
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.92% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.92%
Cap Rate
7.73%
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
$47,318
Deductible property tax
$5,945
Your total deduction
$100,109
Your adjusted annual income
$150,000 - $100,109 = $49,890
Taxes on $49,890 (30%)
$14,967
Your old tax bill
$45,000
Your new tax bill
$14,967
Estimated tax savings
$30,032
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