BNBCalc.com Investment Analysis Report of 271 Zane Dr, Ellijay, GA 30540, USA

4 bed • 4 bath • 8 guests • $460,000

BNB

Calc

Return Metrics

40.89% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

40.89%

Cap Rate

17.12%

Return on Investment

56.58%

Annual Revenue

$106,286

AirDNA projects $388/night at 53% occupancy ($75,108).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,291

Annual Expenses

$27,497

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,586

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$886

Management & Platform Fees

$266

Platform Fee (i.e. Airbnb)

$266

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

$21,832

Deductible property tax

$4,554

Est. Depreciation Value

$218,899

Profit on this property

$78,789

Your total deduction

$166,497

So, your new taxable income is your previous income minus your total deduction ($150,000 - $166,497)

-$16,497

Your old tax bill

$45,000

Your new tax bill

-$4,949

Estimated tax savings

$49,949

271 Zane Dr

Ellijay, Georgia, 30540-7264

4 bed • 4 bath • 8 guests • $460,000

Annual Revenue

$106,286

Profit (Cash Flow)

$47,769

Cap Rate

17.1%

Annual Revenue

$106,286

AirDNA projects $388/night at 53% occupancy ($75,109)

Occupancy Rate

Avg Daily Rate

Return Metrics

40.89% 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

40.89%

Cap Rate

17.12%

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

$21,832

Deductible property tax

$4,554

Your total deduction

$17,313

Your adjusted annual income

$150,000 - $17,313 = $132,687

Taxes on $132,687 (30%)

$39,806

Your old tax bill

$45,000

Your new tax bill

$39,806

Estimated tax savings

$5,194

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