BNBCalc.com Investment Analysis Report of 20 Marietta St NW, Atlanta, GA 30303, USA

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

BNB

Calc

Return Metrics

9.36% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

9.36%

Cap Rate

10.28%

Return on Investment

14.11%

Annual Revenue

$27,028

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$368

Annual Expenses

$4,411

Utilities

Internet + TV

Water/Sewer

Garbage

Electric

Gas

Other

Maintenance

$300

Property Insurance

HOA

$300

Landscaping

Ongoing Repairs

Supplies

Software

Pest Control

Permits

Other

Cleaning Cost

Management & Platform Fees

$68

Platform Fee (i.e. Airbnb)

$68

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

$4,460

Deductible property tax

$2,420

Est. Depreciation Value

$105,404

Profit on this property

$22,617

Your total deduction

$89,667

So, your new taxable income is your previous income minus your total deduction ($150,000 - $89,667)

$60,333

Your old tax bill

$45,000

Your new tax bill

$18,100

Estimated tax savings

$26,900

20 Marietta St NW Atlanta, Georgia, 30303-2809

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

Annual Revenue

$27,028

Profit (Cash Flow)

$14,805

Cap Rate

10.3%

Annual Revenue

$27,028

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

Occupancy Rate

Avg Daily Rate

Return Metrics

9.36% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.36%

Cap Rate

10.28%

Return on Investment

14.11%

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

$4,460

Deductible property tax

$2,420

Your total deduction

$17,819

Your adjusted annual income

$150,000 - $17,819 = $132,181

Taxes on $132,181 (30%)

$39,654

Your old tax bill

$45,000

Your new tax bill

$39,654

Estimated tax savings

$5,346

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