BNBCalc.com Investment Analysis Report of 729 Poplar Hollow Rd, Ellijay, GA 30540, USA

2 bed • 2 bath • 6 guests • $325,000

BNB

Calc

Return Metrics

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

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

14.33%

Cap Rate

12.25%

Return on Investment

25.13%

Annual Revenue

$67,366

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,294

Annual Expenses

$27,528

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$700

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$1,134

Platform Fee (i.e. Airbnb)

$0

Property Manager Fee

$1,134

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

$16,206

Deductible property tax

$3,575

Est. Depreciation Value

$177,523

Profit on this property

$39,838

Your total deduction

$157,467

So, your new taxable income is your previous income minus your total deduction ($150,000 - $157,467)

-$7,467

Your old tax bill

$45,000

Your new tax bill

-$2,240

Estimated tax savings

$47,240

729 Poplar Hollow Rd

Ellijay, Georgia, 30540-2562

2 bed • 2 bath • 6 guests • $325,000

Annual Revenue

$67,366

Profit (Cash Flow)

$16,954

Cap Rate

12.3%

Annual Revenue

$67,366

AirDNA projects $348/night at 53% occupancy ($67,366)

Occupancy Rate

Avg Daily Rate

Return Metrics

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

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.33%

Cap Rate

12.25%

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

$16,206

Deductible property tax

$3,575

Your total deduction

$36,059

Your adjusted annual income

$150,000 - $36,059 = $113,941

Taxes on $113,941 (30%)

$34,182

Your old tax bill

$45,000

Your new tax bill

$34,182

Estimated tax savings

$10,818

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