BNBCalc.com Investment Analysis Report of 174 Chestnut Ridge Cir, Blue Ridge, GA 30513, USA

3 bed • 2 bath • 6 guests • $425,000

BNB

Calc

Return Metrics

12.25% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

12.25%

Cap Rate

10.18%

Return on Investment

28.23%

Annual Revenue

$70,992

AirDNA projects $341/night at 57% occupancy ($70,992).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,308

Annual Expenses

$27,693

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$700

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$1,148

Platform Fee (i.e. Airbnb)

$0

Property Manager Fee

$1,148

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

$22,113

Deductible property tax

$4,675

Est. Depreciation Value

$204,380

Profit on this property

$43,300

Your total deduction

$187,868

So, your new taxable income is your previous income minus your total deduction ($150,000 - $187,868)

-$37,868

Your old tax bill

$45,000

Your new tax bill

-$11,360

Estimated tax savings

$56,360

174 Chestnut Ridge Cir Blue Ridge, Georgia, 30513-7623

3 bed • 2 bath • 6 guests • $425,000

Annual Revenue

$70,992

Profit (Cash Flow)

$12,652

Cap Rate

10.2%

Annual Revenue

$70,992

AirDNA projects $341/night at 57% occupancy ($70,992)

Occupancy Rate

Avg Daily Rate

Return Metrics

12.25% 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

12.25%

Cap Rate

10.18%

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

$22,113

Deductible property tax

$4,675

Your total deduction

$48,540

Your adjusted annual income

$150,000 - $48,540 = $101,460

Taxes on $101,460 (30%)

$30,438

Your old tax bill

$45,000

Your new tax bill

$30,438

Estimated tax savings

$14,562

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