BNBCalc.com Investment Analysis Report of 443 S Howard St SE, Atlanta, GA 30317, USA

3 bed • 2 bath • 6 guests • $217,500

BNB

Calc

Return Metrics

69.06% 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

69.06%

Cap Rate

13.65%

Return on Investment

236.06%

Annual Revenue

$49,381

AirDNA projects $260/night at 52% occupancy ($49,380).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,640

Annual Expenses

$19,680

Utilities

$385

Internet + TV

$120

Water/Sewer

$10

Garbage

$0

Electric

$150

Gas

$55

Other

$50

Maintenance

$1,132

Property Insurance

$150

HOA

$0

Landscaping

$170

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$412

Management & Platform Fees

$123

Platform Fee (i.e. Airbnb)

$123

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

$5,766

Deductible property tax

$4,350

Est. Depreciation Value

$107,213

Profit on this property

$29,701

Your total deduction

$87,627

So, your new taxable income is your previous income minus your total deduction ($150,000 - $87,627)

$62,373

Your old tax bill

$45,000

Your new tax bill

$18,712

Estimated tax savings

$26,288

443 S Howard St SE

Atlanta, Georgia, 30317-2424

3 bed • 2 bath • 6 guests • $217,500

Annual Revenue

$49,381

Profit (Cash Flow)

$7,597

Cap Rate

13.7%

Annual Revenue

$49,381

AirDNA projects $260/night at 52% occupancy ($49,381)

Occupancy Rate

Avg Daily Rate

Return Metrics

69.06% 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

69.06%

Cap Rate

13.65%

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

$5,766

Deductible property tax

$4,350

Your total deduction

$14,491

Your adjusted annual income

$150,000 - $14,491 = $135,509

Taxes on $135,509 (30%)

$40,653

Your old tax bill

$45,000

Your new tax bill

$40,653

Estimated tax savings

$4,347

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