702 Park Vista Way
Gatlinburg, Tennessee, 37738-5315
8 bed • 6 bath • 20 guests • $2,000,000
Annual Revenue
$277,307
Profit (Cash Flow)
$17,794
Cash on Cash Return
3.7%
Annual Revenue
AirDNA projects $999/night at 53% occupancy ($193,385).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.71% 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
3.71%
Cap Rate
8.59%
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
$118,989
Deductible property tax
$19,799
Your total deduction
$273,358
Your adjusted annual income
$150,000 - $273,358 = -$123,358
Taxes on -$123,358 (30%)
-$37,007
Your old tax bill
$45,000
Your new tax bill
-$37,007
Estimated tax savings
$82,007
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