BNBCalc.com Investment Analysis Report of 187 Pleasant Gap Cemetery Rd, Ellijay, GA 30540, USA

3 bed • 3 bath • 6 guests • $300,000

BNB

Calc

Return Metrics

22.82% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

22.82%

Cap Rate

12.65%

Return on Investment

38.18%

Annual Revenue

$59,374

AirDNA projects $254/night at 64% occupancy ($59,374).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,783

Annual Expenses

$21,399

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,195

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$495

Management & Platform Fees

$148

Platform Fee (i.e. Airbnb)

$148

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$143,769

Profit on this property

$37,975

Your total deduction

$123,002

So, your new taxable income is your previous income minus your total deduction ($150,000 - $123,002)

$26,998

Your old tax bill

$45,000

Your new tax bill

$8,099

Estimated tax savings

$36,901

property-location

187 Pleasant Gap Cemetery Rd Ellijay, Georgia, 30540-2853

3 bed • 3 bath • 6 guests • $300,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$59,374

Profit (Cash Flow)

$17,743

Cap Rate

12.7%

Annual Revenue

$59,374

AirDNA projects $254/night at 64% occupancy ($59,374).

Occupancy Rate

Avg Daily Rate

Return Metrics

22.82% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

22.82%

Cap Rate

12.65%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$25,002

Your adjusted annual income

$150,000 - $25,002 = $124,998

Taxes on $124,998 (30%)

$37,499

Your old tax bill

$45,000

Your new tax bill

$37,499

Estimated tax savings

$7,501

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