BNBCalc.com Investment Analysis Report of 1374 Paradise Ln, Dandridge, TN 37725, USA

5 bed • 2.5 bath • 12 guests • $700,000

BNB

Calc

Return Metrics

10.36% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

10.36%

Cap Rate

9.31%

Return on Investment

26.41%

Annual Revenue

$90,668

AirDNA projects $428/night at 58% occupancy ($90,668).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,122

Annual Expenses

$25,467

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,456

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$756

Management & Platform Fees

$227

Platform Fee (i.e. Airbnb)

$227

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

$33,223

Deductible property tax

$6,930

Est. Depreciation Value

$330,475

Profit on this property

$65,201

Your total deduction

$305,426

So, your new taxable income is your previous income minus your total deduction ($150,000 - $305,426)

-$155,426

Your old tax bill

$45,000

Your new tax bill

-$46,628

Estimated tax savings

$91,628

property-location

1374 Paradise Ln Dandridge, Tennessee, 37725

5 bed • 2.5 bath • 12 guests

Purchase Price

Est. $3,357/mo

Agent

Inquire about this property

Contact Agent

$90,668

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.36%

Cap Rate

9.31%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$80,250

Your adjusted annual income

$150,000 - $80,250 = $69,750

Taxes on $69,750 (30%)

$20,925

Your old tax bill

$45,000

Your new tax bill

$20,925

Estimated tax savings

$24,075

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