BNBCalc Short Term Rental Investment Analysis 1055 Piedmont Ave NE unit 408, Atlanta, GA 30309, USA

1 bed • 1 bath • 1 guests • $280,000

BNB

Calc

Report by:

liamoliver5@gmail.com

Annual Revenue

$41,638

Profit (Cash Flow)

$4,257

Cap Rate

8.3%

Annual Revenue

$41,638

AirDNA projects $152/night at 64% occupancy ($35,530).

BNB Calc projects a 75% occupancy rate, $152 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

6.2% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,256	$8,513	$12,770	$17,027	$21,284	$42,569	$127,709
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$224,000	$224,000	$224,000	$224,000	$224,000	$224,000	$224,000
Down Payment	$56,000	$56,000	$56,000	$56,000	$56,000	$56,000	$56,000
Property Appreciation	$8,400	$17,052	$25,963	$35,142	$44,596	$96,296	$399,633
Total Return	$292,656	$305,565	$318,734	$332,170	$345,881	$418,866	$807,342

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.2%

Cap Rate

8.26%

Return on Investment

22.44%

1055 Piedmont Ave NE Atlanta, Georgia, 30309-3788

1 bed • 1 bath • 1 guests

Purchase Price

Inquire about this property

Contact

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$41,638

Annual Revenue

AirDNA projects $152/night at 64% occupancy ($35,530.93).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,257

Profit

Revenue

$41,638

Operating Expenses

$18,493

Operating Income

$23,145

Mortgage & Taxes

$18,888

Profit (Cash Flow)

$4,257

$68,650

Cash Investment

Down Payment

$56,000

Renos & Furnishing

$4,250

Closing Costs

$8,400

Total

$68,650

DSCR Ratio

Acceptable

1.23

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.2%

Cap Rate

8.26%

Return on Investment

22.44%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$13,289

Deductible property tax

$2,772

Your total deduction

$56,509

Your adjusted annual income

$150,000 - $56,509 = $93,491

Taxes on $93,491 (30%)

$28,047

Your old tax bill

$45,000

Your new tax bill

$28,047

Estimated tax savings

$16,953