BNBCalc Short Term Rental Investment Analysis 601 Fir Ln, Ellijay, GA 30540, USA

5 bed • 5 bath • 14 guests • $780,000

BNB

Calc

Annual Revenue

$118,704

Profit (Cash Flow)

$37,576

Cap Rate

11.6%

Annual Revenue

$118,704

AirDNA projects $481/night at 60% occupancy ($105,409).

BNB Calc projects a 50% occupancy rate, $650 rate per night.

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

Return Metrics

19.5% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$37,576	$75,152	$112,729	$150,305	$187,881	$375,763	$1,127,291
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$624,000	$624,000	$624,000	$624,000	$624,000	$624,000	$624,000
Down Payment	$156,000	$156,000	$156,000	$156,000	$156,000	$156,000	$156,000
Property Appreciation	$23,400	$47,502	$72,327	$97,896	$124,233	$268,254	$1,113,264
Total Return	$840,976	$902,654	$965,056	$1,028,202	$1,092,115	$1,424,018	$3,020,556

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.5%

Cap Rate

11.56%

Return on Investment

35.62%

601 Fir Ln Ellijay, Georgia, 30540

5 bed • 5 bath • 14 guests

Purchase Price

Est. $3,741/mo

Inquire about this property

Contact Agent

$118,704

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$37,576

Profit

Revenue

$118,704

Operating Expenses

$28,512

Operating Income

$90,193

Mortgage & Taxes

$52,616

Profit (Cash Flow)

$37,576

$192,650

Cash Investment

Down Payment

$156,000

Renos & Furnishing

$13,250

Closing Costs

$23,400

Total

$192,650

DSCR Ratio

Strong

1.71

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.5%

Cap Rate

11.56%

Return on Investment

35.62%

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

$37,020

Deductible property tax

$7,722

Your total deduction

$41,525

Your adjusted annual income

$150,000 - $41,525 = $108,475

Taxes on $108,475 (30%)

$32,542

Your old tax bill

$45,000

Your new tax bill

$32,542

Estimated tax savings

$12,458

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