749 Golf View Blvd
Pigeon Forge, Tennessee, 37863
3 bed • 3 bath • 10 guests • $595,000
Annual Revenue
$77,380
Profit (Cash Flow)
$13,513
Cash on Cash Return
9.3%
Annual Revenue
AirDNA projects $321/night at 66% occupancy ($77,380).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.28% 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
9.28%
Cap Rate
9.01%
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
$28,239
Deductible property tax
$5,890
Your total deduction
$73,532
Your adjusted annual income
$150,000 - $73,532 = $76,467
Taxes on $76,467 (30%)
$22,940
Your old tax bill
$45,000
Your new tax bill
$22,940
Estimated tax savings
$22,059
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