2422 Crossview Dr Pigeon Forge, Tennessee, 37863-6237
2 bed • 2 bath • 6 guests • $359,000
Annual Revenue
$66,796
Profit (Cash Flow)
$20,216
Cap Rate
12.4%
Annual Revenue
AirDNA projects $254/night at 72% occupancy ($66,796)
Occupancy Rate
Avg Daily Rate
Return Metrics
20.3% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.3%
Cap Rate
12.37%
Tax Calculator (USA)
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
$17,039
Deductible property tax
$3,554
Your total deduction
$32,184
Your adjusted annual income
$150,000 - $32,184 = $117,816
Taxes on $117,816 (30%)
$35,345
Your old tax bill
$45,000
Your new tax bill
$35,345
Estimated tax savings
$9,655
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