752 Yona Trail Way
Gatlinburg, Tennessee, 37738
3 bed • 3 bath • 8 guests • $990,000
Annual Revenue
$94,101
Profit (Cash Flow)
-$4,207
Cash on Cash Return
-3.1%
Annual Revenue
AirDNA projects $339/night at 76% occupancy ($94,101).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.06% 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
-3.06%
Cap Rate
6.88%
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
$44,838
Deductible property tax
$9,900
Your total deduction
$137,644
Your adjusted annual income
$150,000 - $137,644 = $12,355
Taxes on $12,355 (30%)
$3,706
Your old tax bill
$45,000
Your new tax bill
$3,706
Estimated tax savings
$41,293
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