1107 Antelope Way
Pigeon Forge, Tennessee, 37862
4 bed • 4 bath • 10 guests • $1,250,000
Annual Revenue
$161,072
Profit (Cash Flow)
$42,141
Cash on Cash Return
14.1%
Annual Revenue
AirDNA projects $575/night at 63% occupancy ($132,309).
Occupancy Rate
Avg Daily Rate
Return Metrics
14.11% 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
14.11%
Cap Rate
10.11%
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
$59,326
Deductible property tax
$12,374
Your total deduction
$135,993
Your adjusted annual income
$150,000 - $135,993 = $14,006
Taxes on $14,006 (30%)
$4,202
Your old tax bill
$45,000
Your new tax bill
$4,202
Estimated tax savings
$40,797
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