816 Resort Way
Gatlinburg, Tennessee, 37738
5 bed • 4 bath • 16 guests • $1,400,000
Annual Revenue
$161,993
Profit (Cash Flow)
-$4,686
Cash on Cash Return
-1.4%
Annual Revenue
AirDNA projects $672/night at 66% occupancy ($161,993).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.39% 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
-1.39%
Cap Rate
9.08%
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
$111,431
Deductible property tax
$14,000
Your total deduction
$212,247
Your adjusted annual income
$150,000 - $212,247 = -$62,247
Taxes on -$62,247 (30%)
-$18,674
Your old tax bill
$45,000
Your new tax bill
-$18,674
Estimated tax savings
$63,674
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