BNBCalc Short Term Rental Investment Analysis 1115 Springwood Connector, Sandy Springs, GA 30328, USA

1 bed • 1 bath • 1 guests • $1,717

BNB

Calc

Report by:

destinholmes34@gmail.com

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).

BNB Calc projects a 54% occupancy rate, $175 rate per night.

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

Return Metrics

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

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$25,888	$51,777	$77,665	$103,554	$129,442	$258,885	$776,656
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$1,717	$1,717	$1,717	$1,717	$1,717	$1,717	$1,717
Property Appreciation	$51	$104	$159	$215	$273	$590	$2,450
Total Return	$27,657	$53,598	$79,541	$105,486	$131,433	$261,192	$780,823

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

725.47%

Cap Rate

1,507.77%

Return on Investment

726.91%

1115 Springwood Connector Sandy Springs, Georgia, 30328

1 bed • 1 bath • 1 guests

Purchase Price

Est. $8/mo

Inquire about this property

Contact Agent

Sandy Springs

Zoning

Laws

$34,516

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$25,889

Profit

Revenue

$34,516

Operating Expenses

$8,627

Operating Income

$25,889

Mortgage & Taxes

Profit (Cash Flow)

$25,889

$3,569

Cash Investment

Down Payment

$1,717

Renos & Furnishing

$1,800

Closing Costs

$52

Total

$3,569

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

725.47%

Cap Rate

1,507.77%

Return on Investment

726.91%

STR 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

Deductible property tax

Your total deduction

-$25,453

Your adjusted annual income

$150,000 - -$25,453 = $175,453

Taxes on $175,453 (30%)

$52,636

Your old tax bill

$45,000

Your new tax bill

$52,636

Estimated tax savings

-$7,636

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com