2666 Valley Heights Dr
Pigeon Forge, Tennessee, 37863
2 bed • 2 bath • 8 guests • $799,000
Annual Revenue
$64,429
Profit (Cash Flow)
-$11,518
Cash on Cash Return
-6.1%
Annual Revenue
AirDNA projects $245/night at 72% occupancy ($64,429).
Occupancy Rate
Avg Daily Rate
Return Metrics
-6.05% 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
-6.05%
Cap Rate
5.3%
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
$37,921
Deductible property tax
$7,910
Your total deduction
$125,042
Your adjusted annual income
$150,000 - $125,042 = $24,957
Taxes on $24,957 (30%)
$7,487
Your old tax bill
$45,000
Your new tax bill
$7,487
Estimated tax savings
$37,512
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