BNBCalc Short Term Rental Investment Analysis 2135 Lakelawn Dr, Dandridge, TN 37725, USA

2 bed • 2.5 bath • 6 guests • $425,000

BNB

Calc

Annual Revenue

$77,118

Profit (Cash Flow)

$25,343

Cap Rate

12.7%

Annual Revenue

$77,118

AirDNA projects $306/night at 69% occupancy ($77,117).

BNB Calc projects a 69% occupancy rate, $306 rate per night.

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

Return Metrics

24.28% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$25,343	$50,686	$76,029	$101,372	$126,715	$253,431	$760,294
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,175	$8,607	$13,314	$18,310	$23,615	$55,468	$340,000
Down Payment	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000
Property Appreciation	$12,750	$25,882	$39,408	$53,341	$67,691	$146,164	$606,586
Total Return	$127,268	$170,176	$213,752	$258,024	$303,022	$540,064	$1,791,881

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.28%

Cap Rate

12.7%

Return on Investment

40.49%

2135 Lakelawn Dr Dandridge, Tennessee, 37725-5860

2 bed • 2.5 bath • 6 guests

Purchase Price

Est. $2,038/mo

Inquire about this property

Contact Agent

$77,118

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$25,343

Profit

Revenue

$77,118

Operating Expenses

$23,105

Operating Income

$54,012

Mortgage & Taxes

$28,669

Profit (Cash Flow)

$25,343

$104,375

Cash Investment

Down Payment

$85,000

Renos & Furnishing

$6,625

Closing Costs

$12,750

Total

$104,375

DSCR Ratio

Strong

1.88

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.28%

Cap Rate

12.7%

Return on Investment

40.49%

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

$20,171

Deductible property tax

$4,208

Your total deduction

$17,675

Your adjusted annual income

$150,000 - $17,675 = $132,325

Taxes on $132,325 (30%)

$39,697

Your old tax bill

$45,000

Your new tax bill

$39,697

Estimated tax savings

$5,303

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