915 Statham Wy
Gatlinburg, Tennessee, 37738
4 bed • 4 bath • 12 guests • $1,850,000
Annual Revenue
$164,885
Profit (Cash Flow)
$4,982
Cash on Cash Return
1.1%
Annual Revenue
AirDNA projects $594/night at 76% occupancy ($164,885).
Occupancy Rate
Avg Daily Rate
Return Metrics
1.14% 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
1.14%
Cap Rate
7.01%
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
$87,802
Deductible property tax
$18,315
Your total deduction
$255,270
Your adjusted annual income
$150,000 - $255,270 = -$105,270
Taxes on -$105,270 (30%)
-$31,581
Your old tax bill
$45,000
Your new tax bill
-$31,581
Estimated tax savings
$76,581
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