BNBCalc.com Investment Analysis Report of 284 William Nye Dr SE, Atlanta, GA 30315, USA

4 bed • 3.5 bath • 8 guests • $275,000

BNB

Calc

Return Metrics

-2.89% 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

-2.89%

Cap Rate

8.36%

Return on Investment

57.37%

Annual Revenue

$42,427

AirDNA projects $264/night at 44% occupancy ($42,426).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,620

Annual Expenses

$19,435

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,054

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$354

Management & Platform Fees

$106

Platform Fee (i.e. Airbnb)

$106

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

$15,825

Deductible property tax

$3,025

Est. Depreciation Value

$133,615

Profit on this property

$22,991

Your total deduction

$129,474

So, your new taxable income is your previous income minus your total deduction ($150,000 - $129,474)

$20,526

Your old tax bill

$45,000

Your new tax bill

$6,158

Estimated tax savings

$38,842

284 William Nye Dr SE Atlanta, Georgia, 30315-6600

4 bed • 3.5 bath • 8 guests • $275,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$42,427

Profit (Cash Flow)

-$553

Cap Rate

8.4%

Annual Revenue

$42,427

AirDNA projects $264/night at 44% occupancy ($42,426).

Occupancy Rate

Avg Daily Rate

Return Metrics

-2.89% 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

-2.89%

Cap Rate

8.36%

Return on Investment

57.37%

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

$15,825

Deductible property tax

$3,025

Your total deduction

$38,362

Your adjusted annual income

$150,000 - $38,362 = $111,638

Taxes on $111,638 (30%)

$33,491

Your old tax bill

$45,000

Your new tax bill

$33,491

Estimated tax savings

$11,509

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