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
Cap Rate
11.2%
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 (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
$29,840
Deductible property tax
$3,749
Your total deduction
$48,392
Your adjusted annual income
$150,000 - $48,392 = $101,608
Taxes on $101,608 (30%)
$30,482
Your old tax bill
$45,000
Your new tax bill
$30,482
Estimated tax savings
$14,518
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