716 Golden Eagle Way Pigeon Forge, Tennessee, 37863
2 bed • 2 bath • 6 guests • $600,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$53,808
Profit (Cash Flow)
-$7,331
Cap Rate
5.5%
Annual Revenue
AirDNA projects $254/night at 58% occupancy ($53,808)
Occupancy Rate
Avg Daily Rate
Return Metrics
-5.07% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.07%
Cap Rate
5.52%
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 estimated deduction will be...
Deductible mortgage interest
$28,477
Deductible property tax
$5,940
Your total deduction
$90,710
Your adjusted annual income
$150,000 - $90,710 = $59,290
Taxes on $59,290 (30%)
$17,787
Your old tax bill
$45,000
Your new tax bill
$17,787
Estimated tax savings
$27,213
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