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

3 bed • 3 bath • 8 guests • $320,000

BNB

Calc

Return Metrics

-13.14% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-13.14%

Cap Rate

3.36%

Return on Investment

2.33%

Annual Revenue

$27,393

Revenue data could not be found for this address

User selected values for this report: 50% occupancy rate, $150 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,387

Annual Expenses

$16,641

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$928

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$228

Management & Platform Fees

$68

Platform Fee (i.e. Airbnb)

$68

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

$15,188

Deductible property tax

$3,168

Est. Depreciation Value

$106,431

Profit on this property

$10,752

Your total deduction

$114,034

So, your new taxable income is your previous income minus your total deduction ($150,000 - $114,034)

$35,966

Your old tax bill

$45,000

Your new tax bill

$10,790

Estimated tax savings

$34,210

property-location

2610 Surftide Dr Dandridge, Tennessee, 37725-4008

3 bed • 3 bath • 8 guests

Est. $1,535/mo

Agent

Inquire about this property

Contact Agent

$27,393

Annual Revenue

Revenue data could not be found for this address

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-13.14%

Cap Rate

3.36%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$15,188

Deductible property tax

$3,168

Your total deduction

$42,347

Your adjusted annual income

$150,000 - $42,347 = $107,653

Taxes on $107,653 (30%)

$32,296

Your old tax bill

$45,000

Your new tax bill

$32,296

Estimated tax savings

$12,704

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