BNBCalc Short Term Rental Investment Analysis 20 Marietta St NW, Atlanta, GA 30303, USA

2 bed • 1.5 bath • 4 guests • $220,000

BNB

Calc

Annual Revenue

$27,028

Profit (Cash Flow)

$14,798

Cap Rate

10.3%

Annual Revenue

$27,028

AirDNA projects $195/night at 54% occupancy ($38,460).

BNB Calc projects a 100% occupancy rate, $74 rate per night.

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

Return Metrics

9.35% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,798	$29,596	$44,394	$59,193	$73,991	$147,983	$443,949
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$913	$1,883	$2,913	$4,007	$5,169	$12,152	$74,799
Down Payment	$145,200	$145,200	$145,200	$145,200	$145,200	$145,200	$145,200
Property Appreciation	$6,600	$13,398	$20,399	$27,611	$35,040	$75,661	$313,997
Total Return	$167,511	$190,078	$212,908	$236,012	$259,401	$380,997	$977,947

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.35%

Cap Rate

10.28%

Return on Investment

14.1%

20 Marietta St NW Atlanta, Georgia, 30303-2809

2 bed • 1.5 bath • 4 guests

Purchase Price

Est. $1,055/mo

Inquire about this property

Contact Agent

$27,028

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,798

Profit

Revenue

$27,028

Operating Expenses

$4,411

Operating Income

$22,617

Mortgage & Taxes

$7,819

Profit (Cash Flow)

$14,798

$158,175

Cash Investment

Down Payment

$145,200

Renos & Furnishing

$6,375

Closing Costs

$6,600

Total

$158,175

DSCR Ratio

Strong

2.89

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.35%

Cap Rate

10.28%

Return on Investment

14.1%

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

$4,460

Deductible property tax

$2,420

Your total deduction

$9,159

Your adjusted annual income

$150,000 - $9,159 = $140,841

Taxes on $140,841 (30%)

$42,252

Your old tax bill

$45,000

Your new tax bill

$42,252

Estimated tax savings

$2,748

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