242 Alpine Mountain Way
Pigeon Forge, Tennessee, 37863-7004
2 bed • 1 bath • 8 guests • $689,000
Annual Revenue
$66,017
Profit (Cash Flow)
-$2,720
Cash on Cash Return
-1.7%
Annual Revenue
AirDNA projects $241/night at 75% occupancy ($66,017).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.65% 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
-1.65%
Cap Rate
6.35%
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
$32,700
Deductible property tax
$6,821
Your total deduction
$101,024
Your adjusted annual income
$150,000 - $101,024 = $48,975
Taxes on $48,975 (30%)
$14,692
Your old tax bill
$45,000
Your new tax bill
$14,692
Estimated tax savings
$30,307
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