757 Chickasaw Gap Way
Pigeon Forge, Tennessee, 37863
4 bed • 3 bath • 12 guests • $665,090
Annual Revenue
$92,801
Profit (Cash Flow)
$4,381
Cash on Cash Return
2.7%
Annual Revenue
AirDNA projects $397/night at 64% occupancy ($92,801).
Occupancy Rate
Avg Daily Rate
Return Metrics
2.67% 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
2.67%
Cap Rate
10.08%
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
$52,937
Deductible property tax
$6,650
Your total deduction
$97,155
Your adjusted annual income
$150,000 - $97,155 = $52,844
Taxes on $52,844 (30%)
$15,853
Your old tax bill
$45,000
Your new tax bill
$15,853
Estimated tax savings
$29,146
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