2135 Lakelawn Dr Dandridge, Tennessee, 37725-5860
2 bed • 2.5 bath • 6 guests • $425,000
Annual Revenue
$77,118
Profit (Cash Flow)
$24,744
Cap Rate
12.6%
Annual Revenue
AirDNA projects $306/night at 69% occupancy ($77,118)
Occupancy Rate
Avg Daily Rate
Return Metrics
23.7% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
23.7%
Cap Rate
12.56%
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 estimated deduction will be...
Deductible mortgage interest
$20,171
Deductible property tax
$4,208
Your total deduction
$34,698
Your adjusted annual income
$150,000 - $34,698 = $115,302
Taxes on $115,302 (30%)
$34,591
Your old tax bill
$45,000
Your new tax bill
$34,591
Estimated tax savings
$10,409
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