BNBCalc.com Investment Analysis Report of 30 Sun Mt Rd, Chatsworth, GA 30705, USA

2 bed • 1 bath • 4 guests • $294,000

BNB

Calc

Return Metrics

-0.03% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-0.03%

Cap Rate

7.09%

Return on Investment

20.05%

Annual Revenue

$39,976

AirDNA projects $199/night at 55% occupancy ($39,975).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,593

Annual Expenses

$19,117

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,033

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$333

Management & Platform Fees

$100

Platform Fee (i.e. Airbnb)

$100

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

$14,826

Deductible property tax

$2,911

Est. Depreciation Value

$139,406

Profit on this property

$20,859

Your total deduction

$136,283

So, your new taxable income is your previous income minus your total deduction ($150,000 - $136,283)

$13,717

Your old tax bill

$45,000

Your new tax bill

$4,115

Estimated tax savings

$40,885

30 Sun Mt Rd

Chatsworth, Georgia, 30705-6880

2 bed • 1 bath • 4 guests • $294,000

Annual Revenue

$39,976

Profit (Cash Flow)

-$21

Cap Rate

7.1%

Annual Revenue

$39,976

AirDNA projects $199/night at 55% occupancy ($39,976)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.03% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.03%

Cap Rate

7.09%

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

$14,826

Deductible property tax

$2,911

Your total deduction

$41,285

Your adjusted annual income

$150,000 - $41,285 = $108,715

Taxes on $108,715 (30%)

$32,615

Your old tax bill

$45,000

Your new tax bill

$32,615

Estimated tax savings

$12,385

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