BNBCalc.com Investment Analysis Report of 74 Hickory Cove, Mineral Bluff, GA 30559, USA

3 bed • 3 bath • 8 guests • $959,000

BNB

Calc

Return Metrics

3.29% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

3.29%

Cap Rate

7.5%

Return on Investment

20.61%

Annual Revenue

$98,433

AirDNA projects $346/night at 66% occupancy ($83,407).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,206

Annual Expenses

$26,476

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,520

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$820

Management & Platform Fees

$246

Platform Fee (i.e. Airbnb)

$246

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

$45,515

Deductible property tax

$9,494

Est. Depreciation Value

$441,681

Profit on this property

$71,957

Your total deduction

$424,733

So, your new taxable income is your previous income minus your total deduction ($150,000 - $424,733)

-$274,733

Your old tax bill

$45,000

Your new tax bill

-$82,420

Estimated tax savings

$127,420

74 Hickory Cove Mineral Bluff, Georgia, 30559

3 bed • 3 bath • 8 guests • $959,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$98,433

Profit (Cash Flow)

$7,277

Cap Rate

7.5%

Annual Revenue

$98,433

AirDNA projects $346/night at 66% occupancy ($83,407)

Occupancy Rate

Avg Daily Rate

Return Metrics

3.29% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.29%

Cap Rate

7.5%

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

$45,515

Deductible property tax

$9,494

Your total deduction

$123,991

Your adjusted annual income

$150,000 - $123,991 = $26,009

Taxes on $26,009 (30%)

$7,803

Your old tax bill

$45,000

Your new tax bill

$7,803

Estimated tax savings

$37,197

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