2511 Spice Ln
Dandridge, Tennessee, 37725-5315
3 bed • 2 bath • 12 guests • $250,000
Annual Revenue
$57,519
Profit (Cash Flow)
$19,501
Cap Rate
14.5%
Annual Revenue
AirDNA projects $254/night at 62% occupancy ($57,519)
Occupancy Rate
Avg Daily Rate
Return Metrics
29.54% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
29.54%
Cap Rate
14.54%
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
$11,865
Deductible property tax
$2,475
Your total deduction
$16,352
Your adjusted annual income
$150,000 - $16,352 = $133,648
Taxes on $133,648 (30%)
$40,094
Your old tax bill
$45,000
Your new tax bill
$40,094
Estimated tax savings
$4,906
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