1474 Black Oak Dr
Pigeon Forge, Tennessee, 37876-9217
3 bed • 2 bath • 10 guests • $514,900
Annual Revenue
$32,981
Profit (Cash Flow)
-$19,714
Cash on Cash Return
-15.5%
Annual Revenue
AirDNA projects $215/night at 42% occupancy ($32,981).
Occupancy Rate
Avg Daily Rate
Return Metrics
-15.53% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-15.53%
Cap Rate
2.91%
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
$24,437
Deductible property tax
$5,097
Your total deduction
$95,633
Your adjusted annual income
$150,000 - $95,633 = $54,366
Taxes on $54,366 (30%)
$16,310
Your old tax bill
$45,000
Your new tax bill
$16,310
Estimated tax savings
$28,689
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