BNBCalc.com Investment Analysis Report of 301 Englewood Ave SE, Atlanta, GA 30315, USA

1 bed • 1 bath • 2 guests • $200,000

BNB

Calc

Return Metrics

-7.11% 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

-7.11%

Cap Rate

4.95%

Return on Investment

8.73%

Annual Revenue

$27,116

AirDNA projects $128/night at 65% occupancy ($30,388).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,434

Annual Expenses

$17,205

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$926

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$226

Management & Platform Fees

$68

Platform Fee (i.e. Airbnb)

$68

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

$9,492

Deductible property tax

$1,980

Est. Depreciation Value

$94,833

Profit on this property

$9,911

Your total deduction

$96,394

So, your new taxable income is your previous income minus your total deduction ($150,000 - $96,394)

$53,606

Your old tax bill

$45,000

Your new tax bill

$16,082

Estimated tax savings

$28,918

301 Englewood Ave SE

Atlanta, Georgia, 30315-2403

1 bed • 1 bath • 2 guests • $200,000

Annual Revenue

$27,116

Profit (Cash Flow)

-$3,577

Cap Rate

5.0%

Annual Revenue

$27,116

AirDNA projects $128/night at 65% occupancy ($30,388)

Occupancy Rate

Avg Daily Rate

Return Metrics

-7.11% 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

-7.11%

Cap Rate

4.95%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$31,770

Your adjusted annual income

$150,000 - $31,770 = $118,230

Taxes on $118,230 (30%)

$35,469

Your old tax bill

$45,000

Your new tax bill

$35,469

Estimated tax savings

$9,531

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