2420 Sylvan Glen Way
Pigeon Forge, Tennessee, 37863-4945
4 bed • 3 bath • 12 guests • $798,000
Annual Revenue
$124,781
Profit (Cash Flow)
$14,980
Cash on Cash Return
7.7%
Annual Revenue
AirDNA projects $438/night at 60% occupancy ($95,986).
Occupancy Rate
Avg Daily Rate
Return Metrics
7.71% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.71%
Cap Rate
8.62%
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
$37,873
Deductible property tax
$7,900
Your total deduction
$101,130
Your adjusted annual income
$150,000 - $101,130 = $48,869
Taxes on $48,869 (30%)
$14,660
Your old tax bill
$45,000
Your new tax bill
$14,660
Estimated tax savings
$30,339
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