BNBCalc Short Term Rental Investment Analysis 230 Airstrip Road, Jackson, GA, USA

3 bed • 1 bath • 6 guests • $339,000

BNB

Calc

Annual Revenue

$72,117

Profit (Cash Flow)

$25,575

Cap Rate

14.6%

Annual Revenue

$72,117

AirDNA projects $359/night at 55% occupancy ($72,117).

BNB Calc projects a 55.00000000000001% occupancy rate, $359 rate per night.

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

Return Metrics

36.92% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$25,574	$51,149	$76,724	$102,299	$127,874	$255,748	$767,244
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,538	$7,295	$11,283	$15,518	$20,013	$47,009	$288,150
Down Payment	$50,850	$50,850	$50,850	$50,850	$50,850	$50,850	$50,850
Property Appreciation	$10,170	$20,645	$31,434	$42,547	$53,993	$116,587	$483,841
Total Return	$90,133	$129,939	$170,292	$211,214	$252,731	$470,195	$1,590,086

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

36.92%

Cap Rate

14.64%

Return on Investment

56.71%

230 Airstrip Road Jackson, Georgia, 30233-4014

3 bed • 1 bath • 6 guests

Purchase Price

Est. $1,626/mo

Inquire about this property

Contact Agent

$72,117

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$25,575

Profit

Revenue

$72,117

Operating Expenses

$22,455

Operating Income

$49,662

Mortgage & Taxes

$24,087

Profit (Cash Flow)

$25,575

$69,270

Cash Investment

Down Payment

$50,850

Renos & Furnishing

$8,250

Closing Costs

$10,170

Total

$69,270

DSCR Ratio

Strong

2.06

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

36.92%

Cap Rate

14.64%

Return on Investment

56.71%

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

$17,095

Deductible property tax

$3,356

Your total deduction

$8,934

Your adjusted annual income

$150,000 - $8,934 = $141,066

Taxes on $141,066 (30%)

$42,320

Your old tax bill

$45,000

Your new tax bill

$42,320

Estimated tax savings

$2,680

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