BNBCalc.com Investment Analysis Report of 1302 Old Parker Terrace, Ellijay, GA 30536, USA

2 bed • 2 bath • 6 guests • $375,000

BNB

Calc

Return Metrics

-7.64% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-7.64%

Cap Rate

4.85%

Return on Investment

8.45%

Annual Revenue

$36,649

AirDNA projects $173/night at 58% occupancy ($36,648).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,537

Annual Expenses

$18,444

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,005

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$305

Management & Platform Fees

$92

Platform Fee (i.e. Airbnb)

$92

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

$17,798

Deductible property tax

$3,712

Est. Depreciation Value

$176,872

Profit on this property

$18,204

Your total deduction

$180,178

So, your new taxable income is your previous income minus your total deduction ($150,000 - $180,178)

-$30,178

Your old tax bill

$45,000

Your new tax bill

-$9,053

Estimated tax savings

$54,053

1302 Old Parker Terrace

Ellijay, Georgia, 30536-4908

2 bed • 2 bath • 6 guests • $375,000

Annual Revenue

$36,649

Profit (Cash Flow)

-$7,092

Cap Rate

4.9%

Annual Revenue

$36,649

AirDNA projects $173/night at 58% occupancy ($36,649)

Occupancy Rate

Avg Daily Rate

Return Metrics

-7.64% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.64%

Cap Rate

4.85%

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

$17,798

Deductible property tax

$3,712

Your total deduction

$59,666

Your adjusted annual income

$150,000 - $59,666 = $90,334

Taxes on $90,334 (30%)

$27,100

Your old tax bill

$45,000

Your new tax bill

$27,100

Estimated tax savings

$17,900

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