710 Deerfoot Dr Gatlinburg, Tennessee, 37738
5 bed • 5 bath • 15 guests • $1,800,000
Annual Revenue
$165,317
Profit (Cash Flow)
$8,730
Cap Rate
7.2%
Annual Revenue
AirDNA projects $742/night at 61% occupancy ($165,317)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.04% 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
2.04%
Cap Rate
7.23%
Tax Calculator (USA)
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
$85,430
Deductible property tax
$17,820
Your total deduction
$240,184
Your adjusted annual income
$150,000 - $240,184 = -$90,184
Taxes on -$90,184 (30%)
-$27,055
Your old tax bill
$45,000
Your new tax bill
-$27,055
Estimated tax savings
$72,055
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