724 Chickasaw Gap Way
Pigeon Forge, Tennessee, 37863
6 bed • 5 bath • 16 guests • $1,400,000
Annual Revenue
$136,911
Profit (Cash Flow)
$11,005
Cash on Cash Return
3.3%
Annual Revenue
AirDNA projects $595/night at 63% occupancy ($136,911).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.26% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.26%
Cap Rate
7.53%
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
$66,445
Deductible property tax
$13,859
Your total deduction
$190,381
Your adjusted annual income
$150,000 - $190,381 = -$40,381
Taxes on -$40,381 (30%)
-$12,114
Your old tax bill
$45,000
Your new tax bill
-$12,114
Estimated tax savings
$57,114
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