BNBCalc Short Term Rental Investment Analysis 132 Lands Dr, Milledgeville, GA 31061, USA

2 bed • 2 bath • 6 guests • $630,000

BNB

Calc

Annual Revenue

$85,650

Profit (Cash Flow)

$18,937

Cap Rate

9.8%

Annual Revenue

$85,650

AirDNA projects $268/night at 67% occupancy ($65,583).

BNB Calc projects a 67% occupancy rate, $350 rate per night.

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

Return Metrics

12.5% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,937	$37,874	$56,812	$75,749	$94,687	$189,374	$568,123
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$504,000	$504,000	$504,000	$504,000	$504,000	$504,000	$504,000
Down Payment	$126,000	$126,000	$126,000	$126,000	$126,000	$126,000	$126,000
Property Appreciation	$18,900	$38,367	$58,418	$79,070	$100,342	$216,667	$899,175
Total Return	$667,837	$706,241	$745,230	$784,820	$825,029	$1,036,041	$2,097,298

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.5%

Cap Rate

9.75%

Return on Investment

29.07%

132 Lands Dr Milledgeville, Georgia, 31061-9000

2 bed • 2 bath • 6 guests

Purchase Price

Est. $3,022/mo

Inquire about this property

Contact Agent

$85,650

Annual Revenue

Projected nightly rate is $268/night at 67% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,937

Profit

Revenue

$85,650

Operating Expenses

$24,214

Operating Income

$61,435

Mortgage & Taxes

$42,498

Profit (Cash Flow)

$18,937

$151,400

Cash Investment

Down Payment

$126,000

Renos & Furnishing

$6,500

Closing Costs

$18,900

Total

$151,400

DSCR Ratio

Strong

1.45

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.5%

Cap Rate

9.75%

Return on Investment

29.07%

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

$29,900

Deductible property tax

$6,237

Your total deduction

$44,373

Your adjusted annual income

$150,000 - $44,373 = $105,627

Taxes on $105,627 (30%)

$31,688

Your old tax bill

$45,000

Your new tax bill

$31,688

Estimated tax savings

$13,312

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