719 Sunshine Trail
Gatlinburg, Tennessee, 37738-6361
3 bed • 2 bath • 10 guests • $450,000
Annual Revenue
$95,032
Profit (Cash Flow)
$38,410
Cash on Cash Return
34.3%
Annual Revenue
AirDNA projects $413/night at 63% occupancy ($95,032).
Occupancy Rate
Avg Daily Rate
Return Metrics
34.29% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
34.29%
Cap Rate
15.27%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$28,627
Your adjusted annual income
$150,000 - $28,627 = $121,372
Taxes on $121,372 (30%)
$36,411
Your old tax bill
$45,000
Your new tax bill
$36,411
Estimated tax savings
$8,588
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