BNBCalc Short Term Rental Investment Analysis 30 Sun Mt Rd, Chatsworth, GA 30705, USA

2 bed • 1 bath • 4 guests • $294,000

BNB

Calc

Report by:

cperez1935@outlook.com

Annual Revenue

$39,976

Profit (Cash Flow)

-$31

Cap Rate

7.1%

Annual Revenue

$39,976

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

BNB Calc projects a 55.00000000000001% occupancy rate, $199 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-0.05% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$30	-$61	-$92	-$123	-$154	-$308	-$925
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,068	$6,326	$9,785	$13,458	$17,357	$40,769	$249,900
Down Payment	$44,100	$44,100	$44,100	$44,100	$44,100	$44,100	$44,100
Property Appreciation	$8,820	$17,904	$27,261	$36,899	$46,826	$101,111	$419,615
Total Return	$55,957	$68,269	$81,055	$94,334	$108,129	$185,672	$712,689

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.05%

Cap Rate

7.09%

Return on Investment

20.04%

30 Sun Mt Rd Chatsworth, Georgia, 30705-6880

2 bed • 1 bath • 4 guests

Purchase Price

Est. $1,410/mo

Inquire about this property

Contact Agent

$39,976

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$31

Profit

Revenue

$39,976

Operating Expenses

$19,117

Operating Income

$20,859

Mortgage & Taxes

$20,890

Profit (Cash Flow)

-$31

$59,170

Cash Investment

Down Payment

$44,100

Renos & Furnishing

$6,250

Closing Costs

$8,820

Total

$59,170

DSCR Ratio

Weak

1.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.05%

Cap Rate

7.09%

Return on Investment

20.04%

STR 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

$14,826

Deductible property tax

$2,911

Your total deduction

$29,834

Your adjusted annual income

$150,000 - $29,834 = $120,166

Taxes on $120,166 (30%)

$36,050

Your old tax bill

$45,000

Your new tax bill

$36,050

Estimated tax savings

$8,950

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com