Case Study · Mountain cabin

$36,173 a year on $263,118 in, a 14.4% cash-on-cash return

$1,090,000Purchase price
$263,118Total entry
$36,173Annual cash flow
14.42%Cash-on-cash
$109,000Year-one tax reduction

$36,173 a year in cash flow on $263,118 of cash invested, a 14.42% cash-on-cash return.

Mountain cabin Smoky Mountains, Tennessee
Purchase price$1,090,000
Total entry cost$263,118
Annual cash flow$36,173

The deal numbers

Straight from the client deal tracker: what it cost to get in, and what it returns.

  • Purchase price$1,090,000
  • Down payment$218,000
  • Closing costs$5,450
  • Design and furnishing$39,668
  • Total entry cost$263,118
  • Annual cash flow$36,173
  • Cash-on-cash return14.42%

The tax position

  • Purchase price$1,090,000
  • Typical cost seg reclassification25% of price
  • Illustrative year-one deduction$272,500
  • Illustrative tax reduction at 40%$109,000

An illustration, not this client's return: 25% of price reclassified at a 40% marginal rate, the same assumptions as our calculator. Your number depends on your study, your rate, and meeting the seven day and material participation tests. We are not a CPA firm.

The full story

Mahmoud bought in Smoky Mountains, Tennessee, a seasonal cabin market that earns a disproportionate share of the year between June and October and again over the winter holidays. The purchase closed at $1,090,000.

Getting in cost $263,118. That is $218,000 of down payment, $5,450 in closing costs and $39,668 of furniture, linens, photography and everything else that has to be in the house before the first guest arrives.

The design budget is the line most buyers underestimate. It is not decoration, it is the difference between a property that books at the market rate and one that sits below it, and it has to be funded at closing rather than out of the first season's revenue.

Against that entry cost the property returns $36,173 a year after management, cleaning, supplies, utilities, insurance, property tax and debt service, which is a 14.42% cash-on-cash return.

For context on the market rather than this property: Smoky Mountains entry prices run $550,000 - $1,600,000, average daily rates $285 - $520, occupancy 58% - 68%, and gross revenue $78,000 - $210,000. June through October, with a strong December holiday spike. Those are estimates assembled from closings and active comparables, not a projection for any specific house.

The tax position is where a purchase like this earns its keep for a high earner. A cost segregation study reclassifies part of the purchase price into five, seven and fifteen year property, which under current bonus depreciation rules produces a large first-year deduction. Whether that deduction offsets W-2 income depends on the seven day average stay test and material participation, both of which are facts about how the property is run.

Questions about this deal

What did Mahmoud pay for the property?

$1,090,000 in Smoky Mountains, Tennessee in 2025. We publish the market and the numbers, not the street address.

What did it cost to get into the deal?

$263,118 all in: $218,000 down, $5,450 in closing costs, and $39,668 for design and furnishing.

What does the property return?

$36,173 a year in cash flow after all operating costs and debt service, which is a 14.42% cash-on-cash return on $263,118 invested.

Is this a typical result?

No. It is one documented outcome for one property. Across the deals we publish with full financials the average cash-on-cash return is 13.3%, and individual deals in that set range from under 2% to over 24%. Real estate involves risk, including loss of principal.

Want numbers like these on your own deal?

One call. We will tell you what your income, timeline and tax position can actually buy.

Ready to run your numbers? Free strategy call · No obligation
Book a Call