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 5527 Roaring Branch Rd, Columbus, GA 31904, USA

4 bed • 3 bath • 7 guests • $191,500

BNB

Calc

Annual Revenue

$39,826

Profit (Cash Flow)

$8,651

Cap Rate

11.3%

Annual Revenue

$39,826

AirDNA projects $188/night at 58% occupancy ($39,826).

BNB Calc projects a 57.99999999999999% occupancy rate, $188 rate per night.

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


Return Metrics

15.78% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$8,650$17,301$25,952$34,603$43,254$86,508$259,524
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$153,200$153,200$153,200$153,200$153,200$153,200$153,200
Down Payment$38,300$38,300$38,300$38,300$38,300$38,300$38,300
Property Appreciation$5,745$11,662$17,757$24,034$30,500$65,859$273,320
Total Return$205,895$220,463$235,209$250,138$265,255$343,868$724,345

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

15.78%

Cap Rate

11.26%

Return on Investment

29.7%

property-location

5527 Roaring Branch Rd Columbus, Georgia, 31904-2829

4 bed • 3 bath • 7 guests

Est. $919/mo

Agent

Inquire about this property

Contact Agent

Columbus

Guide

Zoning

Guide


Laws

$39,826

Annual Revenue


Projected nightly rate is $188/night at 58% occupancy.

Top 101% of comparables

Top 101% of comparables


$8,651

Profit

Revenue

$39,826

Operating Expenses

$18,257

Operating Income

$21,569

Mortgage & Taxes

$12,918

Profit (Cash Flow)

$8,651

$54,795

Cash Investment

Down Payment

$38,300

Renos & Furnishing

$10,750

Closing Costs

$5,745

Total

$54,795

DSCR Ratio

Strong

1.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.78%

Cap Rate

11.26%

Profit (Cummulative)

$8,651

$153,200

$10,750

$5,745

$0

Total Gain

$16,277

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

$9,089

Deductible property tax

$1,896

Your total deduction

$11,804

Your adjusted annual income

$150,000 - $11,804 = $138,196


Taxes on $138,196 (30%)

$41,459

Your old tax bill

$45,000

Your new tax bill

$41,459


Estimated tax savings

$3,541

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