874 Boone Acres Way Pigeon Forge, Tennessee, 37863-4743
2 bed • 2 bath • 8 guests
Est. $5,996/mo
Inquire about this property
Contact Agent
$75,949
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$40,317
Profit
Revenue
$75,949
Operating Expenses
$22,953
Operating Income
$52,995
Mortgage & Taxes
$93,312
Profit (Cash Flow)
-$40,317
$169,000
Cash Investment
Down Payment
$125,000
Renos & Furnishing
$6,500
Closing Costs
$37,500
Total
$169,000
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-23.85%
Cap Rate
4.23%
0
Long Term Rental Comparables
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 est deduction will be...
Deductible mortgage interest
$66,742
Deductible property tax
$12,375
Your total deduction
$158,185
Your adjusted annual income
$150,000 - $158,185 = -$8,185
Taxes on -$8,185 (30%)
-$2,455
Your old tax bill
$45,000
Your new tax bill
-$2,455
Estimated tax savings
$47,455
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com