441 Keegan Dr
Pigeon Forge, Tennessee, 37863
5 bed • 4 bath • 14 guests • $819,900
Annual Revenue
$102,999
Profit (Cash Flow)
$20,633
Cap Rate
9.3%
Annual Revenue
AirDNA projects $470/night at 60% occupancy ($102,999)
Occupancy Rate
Avg Daily Rate
Return Metrics
10.23% 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
10.23%
Cap Rate
9.26%
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
$38,913
Deductible property tax
$8,117
Your total deduction
$94,093
Your adjusted annual income
$150,000 - $94,093 = $55,907
Taxes on $55,907 (30%)
$16,772
Your old tax bill
$45,000
Your new tax bill
$16,772
Estimated tax savings
$28,228
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