BNBCalc.com Investment Analysis Report of 2610 Surftide Dr, Dandridge, TN 37725, USA

3 bed • 3 bath • 8 guests • $339,000

BNB

Calc

Return Metrics

42.91% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

42.91%

Cap Rate

17.72%

Return on Investment

58.48%

Annual Revenue

$85,054

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,081

Annual Expenses

$24,977

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,409

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$709

Management & Platform Fees

$213

Platform Fee (i.e. Airbnb)

$213

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

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

Est. Depreciation Value

$161,731

Profit on this property

$60,077

Your total deduction

$121,099

So, your new taxable income is your previous income minus your total deduction ($150,000 - $121,099)

$28,901

Your old tax bill

$45,000

Your new tax bill

$8,670

Estimated tax savings

$36,330

2610 Surftide Dr Dandridge, Tennessee, 37725-4008

3 bed • 3 bath • 8 guests • $339,000

Annual Revenue

$85,054

Profit (Cash Flow)

$37,217

Cap Rate

17.7%

Annual Revenue

$85,054

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

Occupancy Rate

Avg Daily Rate

Return Metrics

42.91% 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

42.91%

Cap Rate

17.72%

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 estimated deduction will be...

Deductible mortgage interest

$16,089

Deductible property tax

$3,356

Your total deduction

$10,869

Your adjusted annual income

$150,000 - $10,869 = $139,131

Taxes on $139,131 (30%)

$41,739

Your old tax bill

$45,000

Your new tax bill

$41,739

Estimated tax savings

$3,261

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