BNBCalc.com Investment Analysis Report of 1115 Springwood Connector, Sandy Springs, GA 30328, USA

1 bed • 1 bath • 1 guests • $1,717

BNB

Calc

Return Metrics

725.47% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

725.47%

Cap Rate

1,507.77%

Return on Investment

726.91%

Annual Revenue

$34,516

AirDNA projects $137/night at 60% occupancy ($30,023).

Revenue Percentile

Operating Expenses

Monthly Expenses

$719

Annual Expenses

$8,627

Utilities

$314

Internet + TV

$60

Water/Sewer

$70

Garbage

$15

Electric

$144

Gas

$0

Other

$25

Maintenance

$319

Property Insurance

$16

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$0

Software

$0

Pest Control

$15

Permits

$0

Other

$0

Cleaning Cost

$288

Management & Platform Fees

$86

Platform Fee (i.e. Airbnb)

$86

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

$0

Deductible property tax

$0

Est. Depreciation Value

$1,943

Profit on this property

$25,889

Your total deduction

-$23,946

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$23,946)

$173,946

Your old tax bill

$45,000

Your new tax bill

$52,184

Estimated tax savings

-$7,184

1115 Springwood Connector Sandy Springs, Georgia, 30328

1 bed • 1 bath • 1 guests • $1,717

Annual Revenue

$34,516

Profit (Cash Flow)

$25,889

Cap Rate

1507.8%

Annual Revenue

$34,516

AirDNA projects $137/night at 60% occupancy ($30,023)

Occupancy Rate

Avg Daily Rate

Return Metrics

725.47% 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

725.47%

Cap Rate

1,507.77%

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

$0

Deductible property tax

$0

Your total deduction

-$25,291

Your adjusted annual income

$150,000 - -$25,291 = $175,291

Taxes on $175,291 (30%)

$52,587

Your old tax bill

$45,000

Your new tax bill

$52,587

Estimated tax savings

-$7,587

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