2511 Spice Ln
Dandridge, Tennessee, 37725-5315
3 bed • 2 bath • 12 guests • $250,000
Annual Revenue
$57,518
Profit (Cash Flow)
$19,501
Cash on Cash Return
29.5%
Annual Revenue
AirDNA projects $254/night at 62% occupancy ($57,518).
Occupancy Rate
Avg Daily Rate
Return Metrics
29.54% 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
29.54%
Cap Rate
14.54%
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
$11,865
Deductible property tax
$2,474
Your total deduction
$20,160
Your adjusted annual income
$150,000 - $20,160 = $129,839
Taxes on $129,839 (30%)
$38,951
Your old tax bill
$45,000
Your new tax bill
$38,951
Estimated tax savings
$6,048
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