BNBCalc.com Investment Analysis Report of 1750 Breezie Point Ln, Dandridge, TN 37725, USA

3 bed • 2 bath • 8 guests • $680,000

BNB

Calc

Return Metrics

-3.79% 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

-3.79%

Cap Rate

5.82%

Return on Investment

12.62%

Annual Revenue

$61,251

AirDNA projects $258/night at 65% occupancy ($61,251).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,804

Annual Expenses

$21,643

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,210

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$510

Management & Platform Fees

$153

Platform Fee (i.e. Airbnb)

$153

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

$32,274

Deductible property tax

$6,732

Est. Depreciation Value

$318,624

Profit on this property

$39,609

Your total deduction

$318,020

So, your new taxable income is your previous income minus your total deduction ($150,000 - $318,020)

-$168,020

Your old tax bill

$45,000

Your new tax bill

-$50,406

Estimated tax savings

$95,406

property-location

1750 Breezie Point Ln Dandridge, Tennessee, 37725-6516

3 bed • 2 bath • 8 guests

Est. $3,262/mo

Agent

Inquire about this property

Contact Agent

$61,251

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.79%

Cap Rate

5.82%

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

$32,274

Deductible property tax

$6,732

Your total deduction

$100,964

Your adjusted annual income

$150,000 - $100,964 = $49,036

Taxes on $49,036 (30%)

$14,711

Your old tax bill

$45,000

Your new tax bill

$14,711

Estimated tax savings

$30,289

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