326 Big Bear Wy
Pigeon Forge, Tennessee, 37863
3 bed • 3 bath • 8 guests • $554,900
Annual Revenue
$68,373
Profit (Cash Flow)
$8,377
Cash on Cash Return
6.1%
Annual Revenue
AirDNA projects $288/night at 65% occupancy ($68,373).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.14% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.14%
Cap Rate
8.25%
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
$26,336
Deductible property tax
$5,493
Your total deduction
$73,174
Your adjusted annual income
$150,000 - $73,174 = $76,825
Taxes on $76,825 (30%)
$23,047
Your old tax bill
$45,000
Your new tax bill
$23,047
Estimated tax savings
$21,952
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