BNBCalc.com Investment Analysis Report of 2741 Pioneer Court, Atlanta, GA 30341, USA

3 bed • 2 bath • 8 guests • $389,000

BNB

Calc

Return Metrics

-4.2% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.2%

Cap Rate

5.68%

Return on Investment

11.6%

Annual Revenue

$41,141

AirDNA projects $176/night at 64% occupancy ($41,141).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,586

Annual Expenses

$19,028

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,043

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$343

Management & Platform Fees

$103

Platform Fee (i.e. Airbnb)

$103

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

$18,462

Deductible property tax

$3,851

Est. Depreciation Value

$184,599

Profit on this property

$22,113

Your total deduction

$184,800

So, your new taxable income is your previous income minus your total deduction ($150,000 - $184,800)

-$34,800

Your old tax bill

$45,000

Your new tax bill

-$10,440

Estimated tax savings

$55,440

2741 Pioneer Ct Atlanta, Georgia, 30341

3 bed • 2 bath • 8 guests • $389,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$41,141

Profit (Cash Flow)

-$4,119

Cap Rate

5.7%

Annual Revenue

$41,141

AirDNA projects $176/night at 64% occupancy ($41,141).

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.2% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.2%

Cap Rate

5.68%

Return on Investment

11.6%

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

$18,462

Deductible property tax

$3,851

Your total deduction

$59,002

Your adjusted annual income

$150,000 - $59,002 = $90,998

Taxes on $90,998 (30%)

$27,299

Your old tax bill

$45,000

Your new tax bill

$27,299

Estimated tax savings

$17,701

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