BNBCalc.com Investment Analysis Report of 2511 Spice Ln, Dandridge, TN 37725, USA

3 bed • 2 bath • 12 guests • $250,000

BNB

Calc

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%

Return on Investment

44.63%

Annual Revenue

$57,519

AirDNA projects $254/night at 62% occupancy ($57,518).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,763

Annual Expenses

$21,157

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,179

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$479

Management & Platform Fees

$144

Platform Fee (i.e. Airbnb)

$144

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

$11,865

Deductible property tax

$2,475

Est. Depreciation Value

$120,581

Profit on this property

$36,361

Your total deduction

$98,560

So, your new taxable income is your previous income minus your total deduction ($150,000 - $98,560)

$51,440

Your old tax bill

$45,000

Your new tax bill

$15,432

Estimated tax savings

$29,568

property-location

2511 Spice Ln Dandridge, Tennessee, 37725-5315

3 bed • 2 bath • 12 guests

Purchase Price

Est. $1,199/mo

Agent

Inquire about this property

Contact Agent

$57,519

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

29.54%

Cap Rate

14.54%

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

$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