BNBCalc.com Investment Analysis Report of 73 Avalon St, Clayton, GA 30525, USA

3 bed • 2 bath • 7 guests • $360,000

BNB

Calc

Return Metrics

-1.19% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-1.19%

Cap Rate

6.43%

Return on Investment

14.5%

Annual Revenue

$42,368

AirDNA projects $189/night at 58% occupancy ($40,038).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,599

Annual Expenses

$19,188

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,053

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$353

Management & Platform Fees

$106

Platform Fee (i.e. Airbnb)

$106

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

$17,086

Deductible property tax

$3,564

Est. Depreciation Value

$171,243

Profit on this property

$23,180

Your total deduction

$168,713

So, your new taxable income is your previous income minus your total deduction ($150,000 - $168,713)

-$18,713

Your old tax bill

$45,000

Your new tax bill

-$5,614

Estimated tax savings

$50,614

73 Avalon St Clayton, Georgia, 30525

3 bed • 2 bath • 7 guests • $360,000

Annual Revenue

$42,368

Profit (Cash Flow)

-$1,096

Cap Rate

6.4%

Annual Revenue

$42,368

AirDNA projects $189/night at 58% occupancy ($40,038)

Occupancy Rate

Avg Daily Rate

Return Metrics

-1.19% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.19%

Cap Rate

6.43%

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

$17,086

Deductible property tax

$3,564

Your total deduction

$52,009

Your adjusted annual income

$150,000 - $52,009 = $97,991

Taxes on $97,991 (30%)

$29,397

Your old tax bill

$45,000

Your new tax bill

$29,397

Estimated tax savings

$15,603

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