BNBCalc Short Term Rental Investment Analysis 2511 Spice Ln, Dandridge, TN 37725, USA

3 bed • 2 bath • 12 guests • $250,000

BNB

Calc

Annual Revenue

$57,519

Profit (Cash Flow)

$20,097

Cap Rate

14.8%

Annual Revenue

$57,519

AirDNA projects $254/night at 62% occupancy ($57,518).

BNB Calc projects a 62% occupancy rate, $254 rate per night.

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

Return Metrics

30.44% 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)	$20,096	$40,193	$60,290	$80,387	$100,484	$200,969	$602,909
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$277,596	$305,418	$333,472	$361,765	$390,303	$536,949	$1,209,725

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.44%

Cap Rate

14.78%

Return on Investment

45.53%

2511 Spice Ln Dandridge, Tennessee, 37725-5315

3 bed • 2 bath • 12 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

$57,519

Annual Revenue

AirDNA projects $254/night at 62% occupancy ($57,518.62).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

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

2.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.44%

Cap Rate

14.78%

Return on Investment

45.53%

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

$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