2039 Culbertson Rd
Greeneville, Tennessee, 37743-3533
2 bed • 1 bath • 4 guests • $265,000
Annual Revenue
$27,210
Profit (Cash Flow)
-$7,874
Cash on Cash Return
-11.7%
Annual Revenue
AirDNA projects $138/night at 50% occupancy ($25,201).
Occupancy Rate
Avg Daily Rate
Return Metrics
-11.71% 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
-11.71%
Cap Rate
3.77%
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
$12,577
Deductible property tax
$2,623
Your total deduction
$48,152
Your adjusted annual income
$150,000 - $48,152 = $101,847
Taxes on $101,847 (30%)
$30,554
Your old tax bill
$45,000
Your new tax bill
$30,554
Estimated tax savings
$14,445
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