1038 Lakeside Dr
Smithville, Tennessee, 37166-7451
3 bed • 3 bath • 9 guests • $570,000
Annual Revenue
$52,595
Profit (Cash Flow)
-$6,370
Cap Rate
5.6%
Annual Revenue
AirDNA projects $372/night at 47% occupancy ($63,859)
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.55% 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
-4.55%
Cap Rate
5.62%
Tax Calculator (USA)
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
$27,053
Deductible property tax
$5,643
Your total deduction
$86,068
Your adjusted annual income
$150,000 - $86,068 = $63,932
Taxes on $63,932 (30%)
$19,180
Your old tax bill
$45,000
Your new tax bill
$19,180
Estimated tax savings
$25,820
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