3215 Midvalley Dr
Pigeon Forge, Tennessee, 37863-4327
4 bed • 5 bath • 16 guests • $0
Annual Revenue
$113,974
Profit (Cash Flow)
$85,477
Cash on Cash Return
759.8%
Annual Revenue
AirDNA projects $395/night at 79% occupancy ($113,974).
Occupancy Rate
Avg Daily Rate
Return Metrics
759.8% 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
759.8%
Cap Rate
∞%
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
$0
Deductible property tax
$0
Your total deduction
-$78,277
Your adjusted annual income
$150,000 - -$78,277 = $228,277
Taxes on $228,277 (30%)
$68,483
Your old tax bill
$45,000
Your new tax bill
$68,483
Estimated tax savings
-$23,483
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