3049 Brothers Way Pigeon Forge, Tennessee, 37862
2 bed • 1.5 bath • 6 guests
Est. $2,278/mo

Inquire about this property
Contact Agent
$70,872
Annual Revenue
Top 101% of comparables
Top 101% of comparables
$1,863
Profit
Revenue
$70,872
Operating Expenses
$31,357
Operating Income
$39,515
Mortgage & Taxes
$37,652
Profit (Cash Flow)
$1,863
$68,125
Cash Investment
Down Payment
$47,500
Renos & Furnishing
$6,375
Closing Costs
$14,250
Total
$68,125
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.73%
Cap Rate
8.31%
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
$21,397
Deductible property tax
$5,225
Your total deduction
$39,840
Your adjusted annual income
$150,000 - $39,840 = $110,160
Taxes on $110,160 (30%)
$33,048
Your old tax bill
$45,000
Your new tax bill
$33,048
Estimated tax savings
$11,952
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com