3768 Marian Lake Way Pigeon Forge, Tennessee, 37862-8663
6 bed • 5 bath • 20 guests • $990,000
Annual Revenue
$188,042
Profit (Cash Flow)
$17,880
Cap Rate
11.2%
Annual Revenue
AirDNA projects $844/night at 61% occupancy ($188,042)
Occupancy Rate
Avg Daily Rate
Return Metrics
7.35% 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
7.35%
Cap Rate
11.23%
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
$78,798
Deductible property tax
$9,900
Your total deduction
$125,941
Your adjusted annual income
$150,000 - $125,941 = $24,059
Taxes on $24,059 (30%)
$7,218
Your old tax bill
$45,000
Your new tax bill
$7,218
Estimated tax savings
$37,782
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