BNBCalc.com Investment Analysis Report of 132 Lands Dr, Milledgeville, GA 31061, USA

2 bed • 2 bath • 6 guests • $630,000

BNB

Calc

Return Metrics

12.11% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

12.11%

Cap Rate

9.65%

Return on Investment

28.68%

Annual Revenue

$85,650

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,068

Annual Expenses

$24,814

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,414

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$714

Management & Platform Fees

$214

Platform Fee (i.e. Airbnb)

$214

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

$29,900

Deductible property tax

$6,237

Est. Depreciation Value

$294,315

Profit on this property

$60,835

Your total deduction

$269,618

So, your new taxable income is your previous income minus your total deduction ($150,000 - $269,618)

-$119,618

Your old tax bill

$45,000

Your new tax bill

-$35,885

Estimated tax savings

$80,885

property-location

132 Lands Dr Milledgeville, Georgia, 31061-9000

2 bed • 2 bath • 6 guests • $630,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$85,650

Profit (Cash Flow)

$18,343

Cap Rate

9.7%

Annual Revenue

$85,650

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

Occupancy Rate

Avg Daily Rate

Return Metrics

12.11% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

12.11%

Cap Rate

9.65%

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

$69,138

Your adjusted annual income

$150,000 - $69,138 = $80,862

Taxes on $80,862 (30%)

$24,259

Your old tax bill

$45,000

Your new tax bill

$24,259

Estimated tax savings

$20,741

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 recomend LearnLikeACPA.com