2610 Surftide Dr
Dandridge, Tennessee, 37725-4008
3 bed • 3 bath • 8 guests • $339,000
Annual Revenue
$85,054
Profit (Cash Flow)
$37,217
Cash on Cash Return
42.9%
Annual Revenue
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
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
$14,788
Your adjusted annual income
$150,000 - $14,788 = $135,211
Taxes on $135,211 (30%)
$40,563
Your old tax bill
$45,000
Your new tax bill
$40,563
Estimated tax savings
$4,436
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