BNBCalc.com Investment Analysis Report of 601 Fir Ln, Ellijay, GA 30540, USA

5 bed • 5 bath • 14 guests • $780,000

BNB

Calc

Return Metrics

19.19% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

19.19%

Cap Rate

11.48%

Return on Investment

35.32%

Annual Revenue

$118,704

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,426

Annual Expenses

$29,112

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,689

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$989

Management & Platform Fees

$297

Platform Fee (i.e. Airbnb)

$297

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

$37,020

Deductible property tax

$7,722

Est. Depreciation Value

$367,720

Profit on this property

$89,593

Your total deduction

$322,869

So, your new taxable income is your previous income minus your total deduction ($150,000 - $322,869)

-$172,869

Your old tax bill

$45,000

Your new tax bill

-$51,861

Estimated tax savings

$96,861

601 Fir Ln

Ellijay, Georgia, 30540

5 bed • 5 bath • 14 guests • $780,000

Annual Revenue

$118,704

Profit (Cash Flow)

$36,985

Cap Rate

11.5%

Annual Revenue

$118,704

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

Occupancy Rate

Avg Daily Rate

Return Metrics

19.19% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.19%

Cap Rate

11.48%

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

$37,020

Deductible property tax

$7,722

Your total deduction

$72,325

Your adjusted annual income

$150,000 - $72,325 = $77,675

Taxes on $77,675 (30%)

$23,303

Your old tax bill

$45,000

Your new tax bill

$23,303

Estimated tax savings

$21,697

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