BNBCalc.com Investment Analysis Report of 50 Southern Pines Dr, Ellijay, GA 30540, USA

3 bed • 2 bath • 6 guests • $300,000

BNB

Calc

Return Metrics

27.72% 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

27.72%

Cap Rate

13.86%

Return on Investment

43.24%

Annual Revenue

$72,172

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,549

Annual Expenses

$30,592

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$700

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$1,389

Platform Fee (i.e. Airbnb)

$180

Property Manager Fee

$1,209

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$149,689

Profit on this property

$41,580

Your total deduction

$125,317

So, your new taxable income is your previous income minus your total deduction ($150,000 - $125,317)

$24,683

Your old tax bill

$45,000

Your new tax bill

$7,405

Estimated tax savings

$37,595

50 Southern Pines Dr

Ellijay, Georgia, 30540-1103

3 bed • 2 bath • 6 guests • $300,000

Annual Revenue

$72,172

Profit (Cash Flow)

$21,348

Cap Rate

13.9%

Annual Revenue

$72,172

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

Occupancy Rate

Avg Daily Rate

Return Metrics

27.72% 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

27.72%

Cap Rate

13.86%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$23,173

Your adjusted annual income

$150,000 - $23,173 = $126,827

Taxes on $126,827 (30%)

$38,048

Your old tax bill

$45,000

Your new tax bill

$38,048

Estimated tax savings

$6,952

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