3133 Cherokee Vly Dr Pigeon Forge, Tennessee, 37862
4 bed • 3 bath • 12 guests • $850,000
Annual Revenue
$117,517
Profit (Cash Flow)
$43,464
Cap Rate
10.4%
Annual Revenue
AirDNA projects $429/night at 52% occupancy ($81,479)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.89% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.89%
Cap Rate
10.41%
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
$30,256
Deductible property tax
$8,415
Your total deduction
$75,031
Your adjusted annual income
$150,000 - $75,031 = $74,969
Taxes on $74,969 (30%)
$22,491
Your old tax bill
$45,000
Your new tax bill
$22,491
Estimated tax savings
$22,509
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