2511 Spice Ln Dandridge, Tennessee, 37725-5315
3 bed • 2 bath • 12 guests
Est. $1,199/mo

Inquire about this property
Contact Agent
$57,519
Annual Revenue
AirDNA projects $254/night at 62% occupancy ($57,518.62).
Top 101% of comparables
Top 101% of comparables
$20,097
Profit
Revenue
$57,519
Operating Expenses
$20,557
Operating Income
$36,961
Mortgage & Taxes
$16,864
Profit (Cash Flow)
$20,097
$66,000
Cash Investment
Down Payment
$50,000
Renos & Furnishing
$8,500
Closing Costs
$7,500
Total
$66,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
30.44%
Cap Rate
14.78%
STR 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 est deduction will be...
Deductible mortgage interest
$11,865
Deductible property tax
$2,475
Your total deduction
$5,843
Your adjusted annual income
$150,000 - $5,843 = $144,157
Taxes on $144,157 (30%)
$43,247
Your old tax bill
$45,000
Your new tax bill
$43,247
Estimated tax savings
$1,753
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com