829 W Gold Dust Dr
Pigeon Forge, Tennessee, 37863-3754
3 bed • 2 bath • 6 guests • $374,900
Annual Revenue
$63,914
Profit (Cash Flow)
$6,597
Cash on Cash Return
7.0%
Annual Revenue
AirDNA projects $307/night at 57% occupancy ($63,914).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.96% 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
6.96%
Cap Rate
11.18%
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
$29,839
Deductible property tax
$3,749
Your total deduction
$52,200
Your adjusted annual income
$150,000 - $52,200 = $97,799
Taxes on $97,799 (30%)
$29,339
Your old tax bill
$45,000
Your new tax bill
$29,339
Estimated tax savings
$15,660
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