3215 Midvalley Dr Pigeon Forge, Tennessee, 37863-4327
4 bed • 5 bath • 16 guests
Est. $0/mo

Inquire about this property
Contact Agent
$113,974
Annual Revenue
AirDNA projects $395/night at 79% occupancy ($113,974.39).
Top 101% of comparables
Top 101% of comparables
$86,078
Profit
Revenue
$113,974
Operating Expenses
$27,897
Operating Income
$86,078
Mortgage & Taxes
$0
Profit (Cash Flow)
$86,078
$11,250
Cash Investment
Down Payment
$0
Renos & Furnishing
$11,250
Closing Costs
$0
Total
$11,250
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
765.13%
Cap Rate
∞%
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
$0
Deductible property tax
$0
Your total deduction
-$82,703
Your adjusted annual income
$150,000 - -$82,703 = $232,703
Taxes on $232,703 (30%)
$69,811
Your old tax bill
$45,000
Your new tax bill
$69,811
Estimated tax savings
-$24,811
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com