1474 Black Oak Dr Pigeon Forge, Tennessee, 37876-9217
3 bed • 2 bath • 10 guests
Est. $2,470/mo
Inquire about this property
Contact Agent
$32,982
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$19,120
Profit
Revenue
$32,982
Operating Expenses
$17,368
Operating Income
$15,614
Mortgage & Taxes
$34,734
Profit (Cash Flow)
-$19,120
$126,927
Cash Investment
Down Payment
$102,980
Renos & Furnishing
$8,500
Closing Costs
$15,447
Total
$126,927
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-15.06%
Cap Rate
3.03%
STR 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
$24,438
Deductible property tax
$5,098
Your total deduction
$71,303
Your adjusted annual income
$150,000 - $71,303 = $78,697
Taxes on $78,697 (30%)
$23,609
Your old tax bill
$45,000
Your new tax bill
$23,609
Estimated tax savings
$21,391
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com