909 Black Wolf Way
Gatlinburg, Tennessee, 37738
6 bed • 6 bath • 20 guests • $1,299,900
Annual Revenue
$185,361
Profit (Cash Flow)
-$12,366
Cash on Cash Return
-3.9%
Annual Revenue
AirDNA projects $725/night at 70% occupancy ($185,361).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.93% 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
-3.93%
Cap Rate
8.47%
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
$103,464
Deductible property tax
$12,999
Your total deduction
$207,280
Your adjusted annual income
$150,000 - $207,280 = -$57,280
Taxes on -$57,280 (30%)
-$17,184
Your old tax bill
$45,000
Your new tax bill
-$17,184
Estimated tax savings
$62,184
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