2610 Surftide Dr
Dandridge, Tennessee, 37725-4008
3 bed • 3 bath • 8 guests • $320,000
Annual Revenue
$27,393
Profit (Cash Flow)
-$11,423
Cash on Cash Return
-13.9%
Annual Revenue
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
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
$15,187
Deductible property tax
$3,167
Your total deduction
$60,831
Your adjusted annual income
$150,000 - $60,831 = $89,168
Taxes on $89,168 (30%)
$26,750
Your old tax bill
$45,000
Your new tax bill
$26,750
Estimated tax savings
$18,249
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