BNBCalc Short Term Rental Investment Analysis 729 Poplar Hollow Rd, Ellijay, GA 30540, USA

2 bed • 2 bath • 6 guests • $325,000

BNB

Calc

Report by:

nicklaurent@comcast.net

Annual Revenue

$67,366

Profit (Cash Flow)

$16,951

Cap Rate

12.3%

Annual Revenue

$67,366

AirDNA projects $348/night at 53% occupancy ($67,365).

BNB Calc projects a 53% occupancy rate, $348 rate per night.

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

Return Metrics

14.33% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,950	$33,901	$50,852	$67,803	$84,754	$169,508	$508,524
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,018	$6,231	$9,654	$13,298	$17,178	$40,699	$260,000
Down Payment	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000
Property Appreciation	$9,750	$19,792	$30,136	$40,790	$51,764	$111,772	$463,860
Total Return	$94,718	$124,926	$155,642	$186,891	$218,697	$386,979	$1,297,384

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.33%

Cap Rate

12.25%

Return on Investment

25.13%

729 Poplar Hollow Rd Ellijay, Georgia, 30540-2562

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,559/mo

Inquire about this property

Contact Agent

$67,366

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,951

Profit

Revenue

$67,366

Operating Expenses

$27,528

Operating Income

$39,838

Mortgage & Taxes

$22,887

Profit (Cash Flow)

$16,951

$118,250

Cash Investment

Down Payment

$65,000

Renos & Furnishing

$43,500

Closing Costs

$9,750

Total

$118,250

DSCR Ratio

Strong

1.74

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.33%

Cap Rate

12.25%

Return on Investment

25.13%

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

$16,206

Deductible property tax

$3,575

Your total deduction

$21,425

Your adjusted annual income

$150,000 - $21,425 = $128,575

Taxes on $128,575 (30%)

$38,573

Your old tax bill

$45,000

Your new tax bill

$38,573

Estimated tax savings

$6,427

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