BNBCalc.com Investment Analysis Report of 34 Lookout Ridge Rd, Cleveland, GA 30528, USA

2 bed • 2 bath • 4 guests • $225,000

BNB

Calc

Return Metrics

19.25% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

19.25%

Cap Rate

11.72%

Return on Investment

34.63%

Annual Revenue

$46,050

AirDNA projects $197/night at 64% occupancy ($46,049).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,639

Annual Expenses

$19,666

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,084

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$384

Management & Platform Fees

$115

Platform Fee (i.e. Airbnb)

$115

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

$10,679

Deductible property tax

$2,228

Est. Depreciation Value

$107,787

Profit on this property

$26,383

Your total deduction

$94,310

So, your new taxable income is your previous income minus your total deduction ($150,000 - $94,310)

$55,690

Your old tax bill

$45,000

Your new tax bill

$16,707

Estimated tax savings

$28,293

34 Lookout Ridge Rd

Cleveland, Georgia, 30528-3037

2 bed • 2 bath • 4 guests • $225,000

Annual Revenue

$46,050

Profit (Cash Flow)

$11,215

Cap Rate

11.7%

Annual Revenue

$46,050

AirDNA projects $197/night at 64% occupancy ($46,050)

Occupancy Rate

Avg Daily Rate

Return Metrics

19.25% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.25%

Cap Rate

11.72%

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

$10,679

Deductible property tax

$2,228

Your total deduction

$20,838

Your adjusted annual income

$150,000 - $20,838 = $129,162

Taxes on $129,162 (30%)

$38,749

Your old tax bill

$45,000

Your new tax bill

$38,749

Estimated tax savings

$6,251

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