3049 Brothers Way
Pigeon Forge, Tennessee, 37862
2 bed • 1.5 bath • 4 guests • $450,000
Annual Revenue
$63,844
Profit (Cash Flow)
$11,516
Cash on Cash Return
10.5%
Annual Revenue
AirDNA projects $253/night at 76% occupancy ($70,229).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.48% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.48%
Cap Rate
9.3%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$54,161
Your adjusted annual income
$150,000 - $54,161 = $95,838
Taxes on $95,838 (30%)
$28,751
Your old tax bill
$45,000
Your new tax bill
$28,751
Estimated tax savings
$16,248
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