1374 Paradise Ln
Dandridge, Tennessee, 37725
5 bed • 2.5 bath • 12 guests • $700,000
Annual Revenue
$90,668
Profit (Cash Flow)
$17,993
Cash on Cash Return
10.4%
Annual Revenue
AirDNA projects $428/night at 58% occupancy ($90,668).
Occupancy Rate
Avg Daily Rate
Return Metrics
10.36% 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
10.36%
Cap Rate
9.31%
Tax Calculator
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
$33,222
Deductible property tax
$6,929
Your total deduction
$85,906
Your adjusted annual income
$150,000 - $85,906 = $64,093
Taxes on $64,093 (30%)
$19,228
Your old tax bill
$45,000
Your new tax bill
$19,228
Estimated tax savings
$25,771
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