BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 34 Lookout Ridge Rd, Cleveland, GA 30528, USA

2 bed • 2 bath • 4 guests • $225,000

BNB

Calc

Annual Revenue

$46,050

Profit (Cash Flow)

$11,806

Cap Rate

12.0%

Annual Revenue

$46,050

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

BNB Calc projects a 64% occupancy rate, $197 rate per night.

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


Return Metrics

20.26% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$11,805$23,611$35,417$47,222$59,028$118,056$354,170
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$180,000$180,000$180,000$180,000$180,000$180,000$180,000
Down Payment$45,000$45,000$45,000$45,000$45,000$45,000$45,000
Property Appreciation$6,750$13,702$20,863$28,239$35,836$77,381$321,134
Total Return$243,555$262,313$281,280$300,462$319,865$420,437$900,304

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

20.26%

Cap Rate

11.99%

Return on Investment

35.64%

property-location

34 Lookout Ridge Rd Cleveland, Georgia, 30528-3037

2 bed • 2 bath • 4 guests

Est. $1,079/mo

Agent

Inquire about this property

Contact Agent

$46,050

Annual Revenue


AirDNA projects $197/night at 64% occupancy ($46,049.96).

Top 101% of comparables

Top 101% of comparables


$11,806

Profit

Revenue

$46,050

Operating Expenses

$19,066

Operating Income

$26,983

Mortgage & Taxes

$15,178

Profit (Cash Flow)

$11,806

$58,250

Cash Investment

Down Payment

$45,000

Renos & Furnishing

$6,500

Closing Costs

$6,750

Total

$58,250

DSCR Ratio

Strong

1.78

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

20.26%

Cap Rate

11.99%

Profit (Cummulative)

$11,806

$180,000

$6,500

$6,750

$0

Total Gain

$20,766

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

$10,679

Deductible property tax

$2,228

Your total deduction

$37,950

Your adjusted annual income

$150,000 - $37,950 = $112,050


Taxes on $112,050 (30%)

$33,615

Your old tax bill

$45,000

Your new tax bill

$33,615


Estimated tax savings

$11,385

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