BNBCalc.com Investment Analysis Report of 76 W Dixie Ave SE, Marietta, GA 30008, USA

5 bed • 2 bath • 10 guests • $420,000

BNB

Calc

Return Metrics

12.61% 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

12.61%

Cap Rate

10.02%

Return on Investment

27.94%

Annual Revenue

$64,100

AirDNA projects $390/night at 45% occupancy ($64,100).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,834

Annual Expenses

$22,013

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,234

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$534

Management & Platform Fees

$160

Platform Fee (i.e. Airbnb)

$160

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

$19,934

Deductible property tax

$4,158

Est. Depreciation Value

$201,437

Profit on this property

$42,087

Your total deduction

$183,441

So, your new taxable income is your previous income minus your total deduction ($150,000 - $183,441)

-$33,441

Your old tax bill

$45,000

Your new tax bill

-$10,032

Estimated tax savings

$55,032

76 W Dixie Ave SE Marietta, Georgia, 30008-2555

5 bed • 2 bath • 10 guests • $420,000

Business Logo

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$64,100

Profit (Cash Flow)

$13,767

Cap Rate

10.0%

Annual Revenue

$64,100

AirDNA projects $390/night at 45% occupancy ($64,100)

Occupancy Rate

Avg Daily Rate

Return Metrics

12.61% 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

12.61%

Cap Rate

10.02%

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

$19,934

Deductible property tax

$4,158

Your total deduction

$46,129

Your adjusted annual income

$150,000 - $46,129 = $103,871

Taxes on $103,871 (30%)

$31,161

Your old tax bill

$45,000

Your new tax bill

$31,161

Estimated tax savings

$13,839

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