BNBCalc Short Term Rental Investment Analysis 2610 Surftide Dr, Dandridge, TN 37725, USA

3 bed • 3 bath • 8 guests • $339,000

BNB

Calc

Annual Revenue

$85,054

Profit (Cash Flow)

$37,209

Cap Rate

17.7%

Annual Revenue

$85,054

AirDNA projects $319/night at 73% occupancy ($85,054).

BNB Calc projects a 73% occupancy rate, $319 rate per night.

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

Return Metrics

42.9% 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)	$37,209	$74,418	$111,628	$148,837	$186,047	$372,094	$1,116,282
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$271,200	$271,200	$271,200	$271,200	$271,200	$271,200	$271,200
Down Payment	$67,800	$67,800	$67,800	$67,800	$67,800	$67,800	$67,800
Property Appreciation	$10,170	$20,645	$31,434	$42,547	$53,993	$116,587	$483,841
Total Return	$386,379	$434,063	$482,062	$530,385	$579,041	$827,681	$1,939,124

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

42.9%

Cap Rate

17.72%

Return on Investment

58.47%

2610 Surftide Dr Dandridge, Tennessee, 37725-4008

3 bed • 3 bath • 8 guests

Purchase Price

Est. $1,626/mo

Inquire about this property

Contact Agent

$85,054

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$37,209

Profit

Revenue

$85,054

Operating Expenses

$24,977

Operating Income

$60,077

Mortgage & Taxes

$22,868

Profit (Cash Flow)

$37,209

$86,720

Cash Investment

Down Payment

$67,800

Renos & Furnishing

$8,750

Closing Costs

$10,170

Total

$86,720

DSCR Ratio

Strong

2.63

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

42.9%

Cap Rate

17.72%

Return on Investment

58.47%

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

$16,089

Deductible property tax

$3,356

Your total deduction

-$2,418

Your adjusted annual income

$150,000 - -$2,418 = $152,418

Taxes on $152,418 (30%)

$45,725

Your old tax bill

$45,000

Your new tax bill

$45,725

Estimated tax savings

-$725

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