BNBCalc Short Term Rental Investment Analysis 1175 McKendree Church Rd, Lawrenceville, GA 30043, USA

2 bed • 2 bath • 2 guests • $20,400

BNB

Calc

Annual Revenue

$26,904

Profit (Cash Flow)

$8,950

Cap Rate

50.6%

Annual Revenue

$26,904

AirDNA projects $127/night at 58% occupancy ($26,903).

BNB Calc projects a 57.99999999999999% occupancy rate, $127 rate per night.

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

Return Metrics

79.97% 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)	$8,950	$17,900	$26,850	$35,800	$44,751	$89,502	$268,507
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$16,320	$16,320	$16,320	$16,320	$16,320	$16,320	$16,320
Down Payment	$4,080	$4,080	$4,080	$4,080	$4,080	$4,080	$4,080
Property Appreciation	$612	$1,242	$1,891	$2,560	$3,249	$7,015	$29,116
Total Return	$29,962	$39,542	$49,142	$58,761	$68,400	$116,918	$318,023

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

79.97%

Cap Rate

50.61%

Return on Investment

87.22%

1175 McKendree Church Rd Lawrenceville, Georgia, 30043

2 bed • 2 bath • 2 guests

Purchase Price

Est. $98/mo

Inquire about this property

Contact Agent

$26,904

Annual Revenue

Projected nightly rate is $127/night at 58% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,950

Profit

Revenue

$26,904

Operating Expenses

$16,578

Operating Income

$10,326

Mortgage & Taxes

$1,376

Profit (Cash Flow)

$8,950

$11,192

Cash Investment

Down Payment

$4,080

Renos & Furnishing

$6,500

Closing Costs

$612

Total

$11,192

DSCR Ratio

Strong

7.50

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

79.97%

Cap Rate

50.61%

Return on Investment

87.22%

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

$968

Deductible property tax

$202

Your total deduction

-$6,032

Your adjusted annual income

$150,000 - -$6,032 = $156,032

Taxes on $156,032 (30%)

$46,810

Your old tax bill

$45,000

Your new tax bill

$46,810

Estimated tax savings

-$1,810

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