BNBCalc.com Investment Analysis Report of 30 Chestatee Springs Rd, Dahlonega, GA 30533, USA

3 bed • 2.5 bath • 7 guests • $430,000

BNB

Calc

Return Metrics

21.17% 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

21.17%

Cap Rate

12.66%

Return on Investment

44.4%

Annual Revenue

$73,907

AirDNA projects $285/night at 71% occupancy ($73,907).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,620

Annual Expenses

$19,445

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$700

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$480

Platform Fee (i.e. Airbnb)

$185

Property Manager Fee

$296

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

$27,592

Deductible property tax

$4,730

Est. Depreciation Value

$228,523

Profit on this property

$54,462

Your total deduction

$206,382

So, your new taxable income is your previous income minus your total deduction ($150,000 - $206,382)

-$56,382

Your old tax bill

$45,000

Your new tax bill

-$16,915

Estimated tax savings

$61,915

property-location

30 Chestatee Springs Rd Dahlonega, Georgia, 30533-6143

3 bed • 2.5 bath • 7 guests • $430,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$73,907

Profit (Cash Flow)

$15,678

Cap Rate

12.7%

Annual Revenue

$73,907

AirDNA projects $285/night at 71% occupancy ($73,907).

Occupancy Rate

Avg Daily Rate

Return Metrics

21.17% 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

21.17%

Cap Rate

12.66%

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

$27,592

Deductible property tax

$4,730

Your total deduction

$50,198

Your adjusted annual income

$150,000 - $50,198 = $99,802

Taxes on $99,802 (30%)

$29,941

Your old tax bill

$45,000

Your new tax bill

$29,941

Estimated tax savings

$15,059

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