BNBCalc.com Investment Analysis Report of 4592 Wrightsboro Rd, Thomson, GA 30824, USA

4 bed • 2 bath • 15 guests • $700,000

BNB

Calc

Return Metrics

-15.41% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-15.41%

Cap Rate

2.96%

Return on Investment

0.83%

Annual Revenue

$39,596

AirDNA projects $293/night at 37% occupancy ($39,596).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,569

Annual Expenses

$18,827

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,030

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$330

Management & Platform Fees

$99

Platform Fee (i.e. Airbnb)

$99

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

$33,223

Deductible property tax

$6,930

Est. Depreciation Value

$329,115

Profit on this property

$20,769

Your total deduction

$348,499

So, your new taxable income is your previous income minus your total deduction ($150,000 - $348,499)

-$198,499

Your old tax bill

$45,000

Your new tax bill

-$59,550

Estimated tax savings

$104,550

4592 Wrightsboro Rd Thomson, Georgia, 30824-6828

4 bed • 2 bath • 15 guests • $700,000

Annual Revenue

$39,596

Profit (Cash Flow)

-$26,439

Cap Rate

3.0%

Annual Revenue

$39,596

AirDNA projects $293/night at 37% occupancy ($39,596)

Occupancy Rate

Avg Daily Rate

Return Metrics

-15.41% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-15.41%

Cap Rate

2.96%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$124,275

Your adjusted annual income

$150,000 - $124,275 = $25,725

Taxes on $25,725 (30%)

$7,718

Your old tax bill

$45,000

Your new tax bill

$7,718

Estimated tax savings

$37,282

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