BNBCalc.com Investment Analysis Report of 1705 Fairwood Dr, Augusta, GA 30909, USA

3 bed • 2 bath • 8 guests • $170,000

BNB

Calc

Return Metrics

1.9% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.9%

Cap Rate

8.2%

Return on Investment

12.57%

Annual Revenue

$32,039

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,507

Annual Expenses

$18,085

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$967

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$267

Management & Platform Fees

$80

Platform Fee (i.e. Airbnb)

$80

Property Manager Fee

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

$9,886

Deductible property tax

$1,870

Est. Depreciation Value

$83,736

Profit on this property

$13,954

Your total deduction

$81,538

So, your new taxable income is your previous income minus your total deduction ($150,000 - $81,538)

$68,462

Your old tax bill

$45,000

Your new tax bill

$20,539

Estimated tax savings

$24,461

1705 Fairwood Dr Augusta, Georgia, 30909-4309

3 bed • 2 bath • 8 guests • $170,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$32,039

Profit (Cash Flow)

$1,102

Cap Rate

8.2%

Annual Revenue

$32,039

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

Occupancy Rate

Avg Daily Rate

Return Metrics

1.9% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.9%

Cap Rate

8.2%

Return on Investment

12.57%

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

$24,418

Your adjusted annual income

$150,000 - $24,418 = $125,582

Taxes on $125,582 (30%)

$37,675

Your old tax bill

$45,000

Your new tax bill

$37,675

Estimated tax savings

$7,325

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