BNBCalc.com Investment Analysis Report of 832 Scenic Mountain View Rd, Blue Ridge, GA 30513, USA

4 bed • 3 bath • 8 guests • $650,000

BNB

Calc

Return Metrics

9.91% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

9.91%

Cap Rate

9.18%

Return on Investment

26.06%

Annual Revenue

$84,371

AirDNA projects $385/night at 60% occupancy ($84,371).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,054

Annual Expenses

$24,648

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,403

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$703

Management & Platform Fees

$211

Platform Fee (i.e. Airbnb)

$211

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

$30,850

Deductible property tax

$6,435

Est. Depreciation Value

$306,247

Profit on this property

$59,723

Your total deduction

$283,808

So, your new taxable income is your previous income minus your total deduction ($150,000 - $283,808)

-$133,808

Your old tax bill

$45,000

Your new tax bill

-$40,142

Estimated tax savings

$85,142

832 Scenic Mountain View Rd

Blue Ridge, Georgia, 30513-6460

4 bed • 3 bath • 8 guests • $650,000

Annual Revenue

$84,371

Profit (Cash Flow)

$15,887

Cap Rate

9.2%

Annual Revenue

$84,371

AirDNA projects $385/night at 60% occupancy ($84,371)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.91% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.91%

Cap Rate

9.18%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$75,152

Your adjusted annual income

$150,000 - $75,152 = $74,848

Taxes on $74,848 (30%)

$22,454

Your old tax bill

$45,000

Your new tax bill

$22,454

Estimated tax savings

$22,546

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