1750 Breezie Point Ln
Dandridge, Tennessee, 37725-6516
3 bed • 2 bath • 8 guests • $680,000
Annual Revenue
$61,251
Profit (Cash Flow)
-$6,255
Cash on Cash Return
-3.8%
Annual Revenue
AirDNA projects $258/night at 65% occupancy ($61,251).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.79% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.79%
Cap Rate
5.82%
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
$32,273
Deductible property tax
$6,731
Your total deduction
$104,772
Your adjusted annual income
$150,000 - $104,772 = $45,227
Taxes on $45,227 (30%)
$13,568
Your old tax bill
$45,000
Your new tax bill
$13,568
Estimated tax savings
$31,431
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