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

-13.87% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-13.87%

Cap Rate

3.17%

Return on Investment

1.6%

Annual Revenue

$27,393

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,437

Annual Expenses

$17,241

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

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

$152,981

Profit on this property

$10,152

Your total deduction

$161,184

So, your new taxable income is your previous income minus your total deduction ($150,000 - $161,184)

-$11,184

Your old tax bill

$45,000

Your new tax bill

-$3,355

Estimated tax savings

$48,355

2610 Surftide Dr

Dandridge, Tennessee, 37725-4008

3 bed • 3 bath • 8 guests • $320,000

Annual Revenue

$27,393

Profit (Cash Flow)

-$11,424

Cap Rate

3.2%

Annual Revenue

$27,393
Revenue data could not be found for this address

Occupancy Rate

Avg Daily Rate

Return Metrics

-13.87% 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

-13.87%

Cap Rate

3.17%

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

$15,188

Deductible property tax

$3,168

Your total deduction

$56,912

Your adjusted annual income

$150,000 - $56,912 = $93,088

Taxes on $93,088 (30%)

$27,926

Your old tax bill

$45,000

Your new tax bill

$27,926

Estimated tax savings

$17,074

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