BNBCalc.com Investment Analysis Report of 90 Frog Mountain View, Blue Ridge, GA 30513, USA

5 bed • 4 bath • 12 guests • $950,000

BNB

Calc

Return Metrics

9.92% 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

9.92%

Cap Rate

9.16%

Return on Investment

26.26%

Annual Revenue

$115,782

AirDNA projects $634/night at 50% occupancy ($115,782).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,394

Annual Expenses

$28,732

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,665

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$965

Management & Platform Fees

$289

Platform Fee (i.e. Airbnb)

$289

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

$45,088

Deductible property tax

$9,405

Est. Depreciation Value

$445,856

Profit on this property

$87,051

Your total deduction

$413,298

So, your new taxable income is your previous income minus your total deduction ($150,000 - $413,298)

-$263,298

Your old tax bill

$45,000

Your new tax bill

-$78,989

Estimated tax savings

$123,989

90 Frog Mountain View Blue Ridge, Georgia, 30513

5 bed • 4 bath • 12 guests • $950,000

Annual Revenue

$115,782

Profit (Cash Flow)

$22,971

Cap Rate

9.2%

Annual Revenue

$115,782

AirDNA projects $634/night at 50% occupancy ($115,782)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.92% 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

9.92%

Cap Rate

9.16%

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

$45,088

Deductible property tax

$9,405

Your total deduction

$109,554

Your adjusted annual income

$150,000 - $109,554 = $40,446

Taxes on $40,446 (30%)

$12,134

Your old tax bill

$45,000

Your new tax bill

$12,134

Estimated tax savings

$32,866

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