1120 Eagle Pointe Way
Pigeon Forge, Tennessee, 37863
4 bed • 5 bath • 15 guests • $1,390,000
Annual Revenue
$124,774
Profit (Cash Flow)
$1,117
Cash on Cash Return
0.3%
Annual Revenue
AirDNA projects $589/night at 58% occupancy ($124,774).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.33% 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
0.33%
Cap Rate
6.82%
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
$65,970
Deductible property tax
$13,760
Your total deduction
$196,337
Your adjusted annual income
$150,000 - $196,337 = -$46,337
Taxes on -$46,337 (30%)
-$13,901
Your old tax bill
$45,000
Your new tax bill
-$13,901
Estimated tax savings
$58,901
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