4306 Forest Ridge Way
Pigeon Forge, Tennessee, 37863
3 bed • 2 bath • 10 guests • $735,000
Annual Revenue
$92,165
Profit (Cash Flow)
$16,932
Cash on Cash Return
9.5%
Annual Revenue
AirDNA projects $407/night at 62% occupancy ($92,165).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.53% 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
9.53%
Cap Rate
9.04%
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
$34,883
Deductible property tax
$7,276
Your total deduction
$89,114
Your adjusted annual income
$150,000 - $89,114 = $60,885
Taxes on $60,885 (30%)
$18,265
Your old tax bill
$45,000
Your new tax bill
$18,265
Estimated tax savings
$26,734
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