4331 Forest Ridge Way
Pigeon Forge, Tennessee, 37863
8 bed • 6 bath • 20 guests • $2,000,000
Annual Revenue
$184,419
Profit (Cash Flow)
$11,657
Cap Rate
7.3%
Annual Revenue
AirDNA projects $971/night at 52% occupancy ($184,419)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.43% 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
2.43%
Cap Rate
7.33%
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
$94,922
Deductible property tax
$20,000
Your total deduction
$265,830
Your adjusted annual income
$150,000 - $265,830 = -$115,830
Taxes on -$115,830 (30%)
-$34,749
Your old tax bill
$45,000
Your new tax bill
-$34,749
Estimated tax savings
$79,749
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