BNBCalc.com Investment Analysis Report of 7000 Roswell Rd, Atlanta, GA 30328, USA

1 bed • 1 bath • 1 guests • $1,500

BNB

Calc

Return Metrics

89.87% 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

89.87%

Cap Rate

281.72%

Return on Investment

91.17%

Annual Revenue

$20,581

AirDNA projects $115/night at 49% occupancy ($20,581).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,363

Annual Expenses

$16,356

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$872

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$172

Management & Platform Fees

$51

Platform Fee (i.e. Airbnb)

$51

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

$71

Deductible property tax

$15

Est. Depreciation Value

$3,411

Profit on this property

$4,226

Your total deduction

-$729

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$729)

$150,729

Your old tax bill

$45,000

Your new tax bill

$45,219

Estimated tax savings

-$219

7000 Roswell Rd

Atlanta, Georgia, 30328-2384

1 bed • 1 bath • 1 guests • $1,500

Annual Revenue

$20,581

Profit (Cash Flow)

$4,130

Cap Rate

281.7%

Annual Revenue

$20,581

AirDNA projects $115/night at 49% occupancy ($20,581)

Occupancy Rate

Avg Daily Rate

Return Metrics

89.87% 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

89.87%

Cap Rate

281.72%

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

$71

Deductible property tax

$15

Your total deduction

-$3,103

Your adjusted annual income

$150,000 - -$3,103 = $153,103

Taxes on $153,103 (30%)

$45,931

Your old tax bill

$45,000

Your new tax bill

$45,931

Estimated tax savings

-$931

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