BNBCalc Short Term Rental Investment Analysis 6680 Williamson Dr NE, Sandy Springs, GA 30328, USA

8 bed • 6 bath • 14 guests • $5

BNB

Calc

Report by:

muldrow_johnny@yahoo.com

Annual Revenue

$329,519

Profit (Cash Flow)

$273,602

Cap Rate

5472039.0%

Annual Revenue

$329,519

AirDNA projects $1,037/night at 87% occupancy ($329,519).

BNB Calc projects a 87% occupancy rate, $1,037 rate per night.

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

Return Metrics

1,403% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$273,601	$547,203	$820,804	$1,094,406	$1,368,008	$2,736,016	$8,208,048
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$4
Down Payment	$1	$1	$1	$1	$1	$1	$1
Property Appreciation	$0	$0	$0	$0	$0	$1	$7
Total Return	$273,602	$547,204	$820,806	$1,094,408	$1,368,010	$2,736,019	$8,208,060

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1,403%

Cap Rate

5,472,039.02%

Return on Investment

1,403%

6680 Williamson Dr NE Atlanta, Georgia, 30328

8 bed • 6 bath • 14 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$329,519

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$273,602

Profit

Revenue

$329,519

Operating Expenses

$55,918

Operating Income

$273,602

Mortgage & Taxes

Profit (Cash Flow)

$273,602

$19,501

Cash Investment

Down Payment

Renos & Furnishing

$19,500

Closing Costs

Total

$19,501

DSCR Ratio

Strong

811191.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1,403%

Cap Rate

5,472,039.02%

Return on Investment

1,403%

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

Deductible property tax

Your total deduction

-$270,910

Your adjusted annual income

$150,000 - -$270,910 = $420,910

Taxes on $420,910 (30%)

$126,273

Your old tax bill

$45,000

Your new tax bill

$126,273

Estimated tax savings

-$81,273

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