BNBCalc Short Term Rental Investment Analysis 1750 Breezie Point Ln, Dandridge, TN 37725, USA

3 bed • 2 bath • 8 guests • $680,000

BNB

Calc

Annual Revenue

$61,251

Profit (Cash Flow)

-$5,662

Cap Rate

5.9%

Annual Revenue

$61,251

AirDNA projects $258/night at 65% occupancy ($61,251).

BNB Calc projects a 65% occupancy rate, $258 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-3.43% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,661	-$11,323	-$16,985	-$22,647	-$28,309	-$56,619	-$169,857
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$544,000	$544,000	$544,000	$544,000	$544,000	$544,000	$544,000
Down Payment	$136,000	$136,000	$136,000	$136,000	$136,000	$136,000	$136,000
Property Appreciation	$20,400	$41,412	$63,054	$85,345	$108,306	$233,863	$970,538
Total Return	$694,738	$710,088	$726,068	$742,698	$759,996	$857,243	$1,480,680

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.43%

Cap Rate

5.91%

Return on Investment

12.98%

1750 Breezie Point Ln Dandridge, Tennessee, 37725-6516

3 bed • 2 bath • 8 guests

Purchase Price

Est. $3,262/mo

Inquire about this property

Contact Agent

$61,251

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,662

Profit

Revenue

$61,251

Operating Expenses

$21,043

Operating Income

$40,209

Mortgage & Taxes

$45,871

Profit (Cash Flow)

-$5,662

$164,900

Cash Investment

Down Payment

$136,000

Renos & Furnishing

$8,500

Closing Costs

$20,400

Total

$164,900

DSCR Ratio

Weak

0.88

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.43%

Cap Rate

5.91%

Return on Investment

12.98%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$32,274

Deductible property tax

$6,732

Your total deduction

$74,201

Your adjusted annual income

$150,000 - $74,201 = $75,799

Taxes on $75,799 (30%)

$22,740

Your old tax bill

$45,000

Your new tax bill

$22,740

Estimated tax savings

$22,260

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com