BNBCalc Short Term Rental Investment Analysis 1705 Fairwood Dr, Augusta, GA 30909, USA

3 bed • 2 bath • 8 guests • $170,000

BNB

Calc

Annual Revenue

$32,039

Profit (Cash Flow)

$1,091

Cap Rate

8.2%

Annual Revenue

$32,039

AirDNA projects $172/night at 51% occupancy ($32,039).

BNB Calc projects a 51% occupancy rate, $172 rate per night.

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

Return Metrics

1.88% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,091	$2,182	$3,273	$4,365	$5,456	$10,912	$32,738
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$125,800	$125,800	$125,800	$125,800	$125,800	$125,800	$125,800
Down Payment	$44,200	$44,200	$44,200	$44,200	$44,200	$44,200	$44,200
Property Appreciation	$5,100	$10,353	$15,763	$21,336	$27,076	$58,465	$242,634
Total Return	$176,191	$182,535	$189,037	$195,701	$202,532	$239,378	$445,372

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.88%

Cap Rate

8.2%

Return on Investment

12.55%

1705 Fairwood Dr Augusta, Georgia, 30909-4309

3 bed • 2 bath • 8 guests

Purchase Price

Est. $815/mo

Inquire about this property

Contact Agent

$32,039

Annual Revenue

Projected nightly rate is $172/night at 51% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,091

Profit

Revenue

$32,039

Operating Expenses

$18,085

Operating Income

$13,954

Mortgage & Taxes

$12,863

Profit (Cash Flow)

$1,091

$57,800

Cash Investment

Down Payment

$44,200

Renos & Furnishing

$8,500

Closing Costs

$5,100

Total

$57,800

DSCR Ratio

Acceptable

1.08

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.88%

Cap Rate

8.2%

Return on Investment

12.55%

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

$9,886

Deductible property tax

$1,870

Your total deduction

$17,533

Your adjusted annual income

$150,000 - $17,533 = $132,467

Taxes on $132,467 (30%)

$39,740

Your old tax bill

$45,000

Your new tax bill

$39,740

Estimated tax savings

$5,260

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