BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 541 Trails End Rd, Blue Ridge, GA 30513, USA

2 bed • 2 bath • 6 guests • $324,900

BNB

Calc

Annual Revenue

$40,261

Profit (Cash Flow)

$30

Cap Rate

6.8%

Annual Revenue

$40,261

AirDNA projects $318/night at 46% occupancy ($53,427).

BNB Calc projects a 73% occupancy rate, $151 rate per night.

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


Return Metrics

0.03% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$30$60$90$120$151$302$906
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$259,920$259,920$259,920$259,920$259,920$259,920$259,920
Down Payment$64,980$64,980$64,980$64,980$64,980$64,980$64,980
Property Appreciation$9,747$19,786$30,127$40,777$51,748$111,738$463,717
Total Return$334,677$344,746$355,117$365,798$376,799$436,940$789,523

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.03%

Cap Rate

6.75%

Return on Investment

15.96%

property-location

541 Trails End Rd Blue Ridge, Georgia, 30513

2 bed • 2 bath • 6 guests

Est. $1,558/mo

Agent

Inquire about this property

Contact Agent

$40,261

Annual Revenue


AirDNA projects $318/night at 46% occupancy ($53,427.89).

Top 101% of comparables

Top 101% of comparables


$30

Profit

Revenue

$40,261

Operating Expenses

$18,314

Operating Income

$21,947

Mortgage & Taxes

$21,917

Profit (Cash Flow)

$30

$81,227

Cash Investment

Down Payment

$64,980

Renos & Furnishing

$6,500

Closing Costs

$9,747

Total

$81,227

DSCR Ratio

Acceptable

1.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.03%

Cap Rate

6.75%

Profit (Cummulative)

$30

$259,920

$6,500

$9,747

$0

Total Gain

$12,969

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

$15,420

Deductible property tax

$3,217

Your total deduction

$70,951

Your adjusted annual income

$150,000 - $70,951 = $79,049


Taxes on $79,049 (30%)

$23,715

Your old tax bill

$45,000

Your new tax bill

$23,715


Estimated tax savings

$21,285

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