BNBCalc.com Investment Analysis Report of 60 Hickory Ln, Ellijay, GA 30540, USA

3 bed • 2 bath • 8 guests • $369,900

BNB

Calc

Return Metrics

21.36% 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

21.36%

Cap Rate

10.73%

Return on Investment

48.19%

Annual Revenue

$61,631

AirDNA projects $286/night at 59% occupancy ($61,631).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,828

Annual Expenses

$21,932

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,214

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$514

Management & Platform Fees

$154

Platform Fee (i.e. Airbnb)

$154

Property Manager Fee

$0

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

$19,750

Deductible property tax

$3,662

Est. Depreciation Value

$175,803

Profit on this property

$39,699

Your total deduction

$159,516

So, your new taxable income is your previous income minus your total deduction ($150,000 - $159,516)

-$9,516

Your old tax bill

$45,000

Your new tax bill

-$2,855

Estimated tax savings

$47,855

60 Hickory Ln Ellijay, Georgia, 30540-4806

3 bed • 2 bath • 8 guests • $369,900

Annual Revenue

$61,631

Profit (Cash Flow)

$12,087

Cap Rate

10.7%

Annual Revenue

$61,631

AirDNA projects $286/night at 59% occupancy ($61,631)

Occupancy Rate

Avg Daily Rate

Return Metrics

21.36% 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

21.36%

Cap Rate

10.73%

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

$19,750

Deductible property tax

$3,662

Your total deduction

$39,707

Your adjusted annual income

$150,000 - $39,707 = $110,293

Taxes on $110,293 (30%)

$33,088

Your old tax bill

$45,000

Your new tax bill

$33,088

Estimated tax savings

$11,912

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