BNBCalc Short Term Rental Investment Analysis 50 Southern Pines Dr, Ellijay, GA 30540, USA

3 bed • 2 bath • 6 guests • $300,000

BNB

Calc

Annual Revenue

$72,172

Profit (Cash Flow)

$21,343

Cap Rate

13.9%

Annual Revenue

$72,172

AirDNA projects $304/night at 65% occupancy ($72,172).

BNB Calc projects a 65% occupancy rate, $304 rate per night.

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

Return Metrics

27.71% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$21,343	$42,686	$64,030	$85,373	$106,716	$213,433	$640,301
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$330,343	$360,956	$391,848	$423,026	$454,499	$616,608	$1,368,480

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.71%

Cap Rate

13.86%

Return on Investment

43.23%

50 Southern Pines Dr Ellijay, Georgia, 30540-1103

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

$72,172

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,343

Profit

Revenue

$72,172

Operating Expenses

$30,592

Operating Income

$41,580

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$21,343

$77,000

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$18,000

Closing Costs

-$1,000

Total

$77,000

DSCR Ratio

Strong

2.05

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.71%

Cap Rate

13.86%

Return on Investment

43.23%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$10,861

Your adjusted annual income

$150,000 - $10,861 = $139,139

Taxes on $139,139 (30%)

$41,742

Your old tax bill

$45,000

Your new tax bill

$41,742

Estimated tax savings

$3,258

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