BNBCalc.com Investment Analysis Report of 101 Evening Shade Ln, Clayton, GA 30525, USA

2 bed • 2 bath • 6 guests • $350,000

BNB

Calc

Return Metrics

-9.01% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-9.01%

Cap Rate

4.5%

Return on Investment

7%

Annual Revenue

$33,836

AirDNA projects $193/night at 48% occupancy ($33,836).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,507

Annual Expenses

$18,079

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$982

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$282

Management & Platform Fees

$85

Platform Fee (i.e. Airbnb)

$85

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

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$165,357

Profit on this property

$15,757

Your total deduction

$169,676

So, your new taxable income is your previous income minus your total deduction ($150,000 - $169,676)

-$19,676

Your old tax bill

$45,000

Your new tax bill

-$5,903

Estimated tax savings

$50,903

101 Evening Shade Ln Clayton, Georgia, 30525

2 bed • 2 bath • 6 guests • $350,000

Annual Revenue

$33,836

Profit (Cash Flow)

-$7,847

Cap Rate

4.5%

Annual Revenue

$33,836

AirDNA projects $193/night at 48% occupancy ($33,836)

Occupancy Rate

Avg Daily Rate

Return Metrics

-9.01% 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

-9.01%

Cap Rate

4.5%

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 estimated deduction will be...

Deductible mortgage interest

$16,611

Deductible property tax

$3,465

Your total deduction

$57,004

Your adjusted annual income

$150,000 - $57,004 = $92,996

Taxes on $92,996 (30%)

$27,899

Your old tax bill

$45,000

Your new tax bill

$27,899

Estimated tax savings

$17,101

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