BNBCalc.com Investment Analysis Report of 369 Luther Cain Dr, Suches, GA 30572, USA

3 bed • 2 bath • 6 guests • $275,000

BNB

Calc

Return Metrics

15.02% 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

15.02%

Cap Rate

10.66%

Return on Investment

30.28%

Annual Revenue

$49,425

AirDNA projects $199/night at 68% occupancy ($49,424).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,675

Annual Expenses

$20,105

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,112

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$412

Management & Platform Fees

$124

Platform Fee (i.e. Airbnb)

$124

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

$13,052

Deductible property tax

$2,722

Est. Depreciation Value

$132,095

Profit on this property

$29,320

Your total deduction

$118,550

So, your new taxable income is your previous income minus your total deduction ($150,000 - $118,550)

$31,450

Your old tax bill

$45,000

Your new tax bill

$9,435

Estimated tax savings

$35,565

369 Luther Cain Dr Suches, Georgia, 30572-1905

3 bed • 2 bath • 6 guests • $275,000

Annual Revenue

$49,425

Profit (Cash Flow)

$10,780

Cap Rate

10.7%

Annual Revenue

$49,425

AirDNA projects $199/night at 68% occupancy ($49,425)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.02% 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

15.02%

Cap Rate

10.66%

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

$13,052

Deductible property tax

$2,722

Your total deduction

$28,502

Your adjusted annual income

$150,000 - $28,502 = $121,498

Taxes on $121,498 (30%)

$36,449

Your old tax bill

$45,000

Your new tax bill

$36,449

Estimated tax savings

$8,551

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