BNBCalc.com Investment Analysis Report of 541 Trails End Rd, Blue Ridge, GA 30513, USA

2 bed • 2 bath • 6 guests • $324,900

BNB

Calc

Return Metrics

-0.69% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-0.69%

Cap Rate

6.57%

Return on Investment

15.23%

Annual Revenue

$40,261

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,576

Annual Expenses

$18,914

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,036

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$336

Management & Platform Fees

$101

Platform Fee (i.e. Airbnb)

$101

Property Manager Fee

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

$15,420

Deductible property tax

$3,217

Est. Depreciation Value

$153,797

Profit on this property

$21,347

Your total deduction

$151,087

So, your new taxable income is your previous income minus your total deduction ($150,000 - $151,087)

-$1,087

Your old tax bill

$45,000

Your new tax bill

-$326

Estimated tax savings

$45,326

541 Trails End Rd Blue Ridge, Georgia, 30513

2 bed • 2 bath • 6 guests • $324,900

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$40,261

Profit (Cash Flow)

-$565

Cap Rate

6.6%

Annual Revenue

$40,261

AirDNA projects $318/night at 46% occupancy ($53,428)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.69% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.69%

Cap Rate

6.57%

Return on Investment

15.23%

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

$15,420

Deductible property tax

$3,217

Your total deduction

$46,286

Your adjusted annual income

$150,000 - $46,286 = $103,714

Taxes on $103,714 (30%)

$31,114

Your old tax bill

$45,000

Your new tax bill

$31,114

Estimated tax savings

$13,886

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