2973 Mockingbird Way Pigeon Forge, Tennessee, 37862
3 bed • 4 bath • 8 guests
Est. $4,005/mo

This property is for sale!
Contact Agent
$79,309
Annual Revenue
AirDNA projects $329/night at 66% occupancy ($79,309.08).
Top 101% of comparables
Top 101% of comparables
-$408
Profit
Revenue
$79,309
Operating Expenses
$23,390
Operating Income
$55,919
Mortgage & Taxes
$56,326
Profit (Cash Flow)
-$408
$201,050
Cash Investment
Down Payment
$167,000
Renos & Furnishing
$9,000
Closing Costs
$25,050
Total
$201,050
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.2%
Cap Rate
6.69%
STR 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 est deduction will be...
Deductible mortgage interest
$39,630
Deductible property tax
$8,267
Your total deduction
$106,509
Your adjusted annual income
$150,000 - $106,509 = $43,491
Taxes on $43,491 (30%)
$13,047
Your old tax bill
$45,000
Your new tax bill
$13,047
Estimated tax savings
$31,953
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
111,514 sqft
Year built:
2003
Size:
3,600 sqft
Type:
SFR
Parking:
-
Heating:
YES
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
3240 Laurelwood Ave | 2 | 2 | 1,718 | - | 29,621 | 1997 | $682,500 | 27 |
3406 Cove Meadows Dr | - | 3 | 3,666 | - | 24,394 | 2008 | $1,100,000 | - |
2950 Mockingbird Way | 4 | 5 | 2,537 | - | 78,408 | 2003 | $1,335,000 | 138 |
3320 Robeson Rd | 3 | 3 | 2,400 | - | 37,897 | 2003 | $851,500 | 102 |
3460 Quail Way | 3 | 3 | 3,701 | - | 48,352 | 1999 | $1,100,000 | 60 |
3135 Laurelwood Ln | 3 | 2 | 2,440 | - | 29,621 | 1990 | $675,000 | 38 |
3183 Wears Dr | 3 | 2 | 3,780 | - | 48,787 | 1999 | $615,000 | - |
2928 Mockingbird Way | 1 | 1 | 621 | - | 56,192 | 1997 | $455,000 | 70 |
3186 Wears Dr | 2 | 3 | 2,688 | - | 52,272 | 2003 | $660,000 | - |
3423 Cove Meadows Dr | - | 2 | 2,296 | - | 20,473 | 2006 | $635,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 111,514 sqft
- Building area: 3,600 sqft
- Garage: No
- Heating: Yes
- Pool: Yes
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-1
- Land Use: Residential
- Parcel Number: 078123E A 00300
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2021
- Assessed Value: $119,575
- County Est. Land Value: $60,800
- Assessed Land Value: $15,200
- County Est. Structure Value: $417,500
Market Estimate: $984,324