2336 Waterfall Way
Pigeon Forge, Tennessee, 37863
3 bed • 3 bath • 10 guests • $899,000
Annual Revenue
$79,294
Profit (Cash Flow)
-$5,329
Cash on Cash Return
-2.5%
Annual Revenue
AirDNA projects $334/night at 65% occupancy ($79,294).
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.47% 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
-2.47%
Cap Rate
6.15%
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
$42,667
Deductible property tax
$8,900
Your total deduction
$133,982
Your adjusted annual income
$150,000 - $133,982 = $16,017
Taxes on $16,017 (30%)
$4,805
Your old tax bill
$45,000
Your new tax bill
$4,805
Estimated tax savings
$40,194
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