BNBCalc.com Investment Analysis Report of 305 Carrington Way, Kingsland, GA 31548, USA

4 bed • 3 bath • 10 guests • $350,000

BNB

Calc

Return Metrics

37.49% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

37.49%

Cap Rate

16.1%

Return on Investment

53.42%

Annual Revenue

$80,511

AirDNA projects $329/night at 67% occupancy ($80,510).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,012

Annual Expenses

$24,146

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,371

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$671

Management & Platform Fees

$201

Platform Fee (i.e. Airbnb)

$201

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

$14,175

Deductible property tax

$3,850

Est. Depreciation Value

$168,077

Profit on this property

$56,364

Your total deduction

$129,738

So, your new taxable income is your previous income minus your total deduction ($150,000 - $129,738)

$20,262

Your old tax bill

$45,000

Your new tax bill

$6,079

Estimated tax savings

$38,921

305 Carrington Way

Kingsland, Georgia, 31548-6136

4 bed • 3 bath • 10 guests • $350,000

Annual Revenue

$80,511

Profit (Cash Flow)

$34,212

Cap Rate

16.1%

Annual Revenue

$80,511

AirDNA projects $329/night at 67% occupancy ($80,511)

Occupancy Rate

Avg Daily Rate

Return Metrics

37.49% 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

37.49%

Cap Rate

16.1%

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

$14,175

Deductible property tax

$3,850

Your total deduction

$15,162

Your adjusted annual income

$150,000 - $15,162 = $134,838

Taxes on $134,838 (30%)

$40,451

Your old tax bill

$45,000

Your new tax bill

$40,451

Estimated tax savings

$4,549

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