960 Street of Dreams Way
Gatlinburg, Tennessee, 37738
3 bed • 3 bath • 10 guests • $875,000
Annual Revenue
$108,367
Profit (Cash Flow)
$21,584
Cash on Cash Return
10.3%
Annual Revenue
AirDNA projects $430/night at 69% occupancy ($108,367).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.27% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.27%
Cap Rate
9.21%
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
$41,528
Deductible property tax
$8,662
Your total deduction
$103,784
Your adjusted annual income
$150,000 - $103,784 = $46,215
Taxes on $46,215 (30%)
$13,864
Your old tax bill
$45,000
Your new tax bill
$13,864
Estimated tax savings
$31,135
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