BNBCalc.com Investment Analysis Report of 118 Lakota Ln, Mineral Bluff, GA 30559, USA

3 bed • 3 bath • 9 guests • $549,000

BNB

Calc

Return Metrics

8.12% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

8.12%

Cap Rate

8.74%

Return on Investment

24.31%

Annual Revenue

$70,898

AirDNA projects $329/night at 59% occupancy ($70,897).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,908

Annual Expenses

$22,897

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,291

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$591

Management & Platform Fees

$177

Platform Fee (i.e. Airbnb)

$177

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

$26,056

Deductible property tax

$5,435

Est. Depreciation Value

$258,450

Profit on this property

$48,001

Your total deduction

$241,940

So, your new taxable income is your previous income minus your total deduction ($150,000 - $241,940)

-$91,940

Your old tax bill

$45,000

Your new tax bill

-$27,582

Estimated tax savings

$72,582

118 Lakota Ln

Mineral Bluff, Georgia, 30559

3 bed • 3 bath • 9 guests • $549,000

Annual Revenue

$70,898

Profit (Cash Flow)

$10,969

Cap Rate

8.7%

Annual Revenue

$70,898

AirDNA projects $329/night at 59% occupancy ($70,898)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.12% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.12%

Cap Rate

8.74%

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

$26,056

Deductible property tax

$5,435

Your total deduction

$65,854

Your adjusted annual income

$150,000 - $65,854 = $84,146

Taxes on $84,146 (30%)

$25,244

Your old tax bill

$45,000

Your new tax bill

$25,244

Estimated tax savings

$19,756

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