BNBCalc.com Investment Analysis Report of 912 Old Fjord Rd, Blue Ridge, GA 30513, USA

2 bed • 1 bath • 4 guests • $315,000

BNB

Calc

Return Metrics

20.64% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

20.64%

Cap Rate

13.47%

Return on Investment

33.51%

Annual Revenue

$68,757

AirDNA projects $251/night at 75% occupancy ($68,757).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,192

Annual Expenses

$26,309

Utilities

$335

Internet + TV

$120

Water/Sewer

$0

Garbage

$50

Electric

$115

Gas

$0

Other

$50

Maintenance

$700

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$0

Management & Platform Fees

$1,157

Platform Fee (i.e. Airbnb)

$0

Property Manager Fee

$1,157

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

$16,617

Deductible property tax

$3,465

Est. Depreciation Value

$163,158

Profit on this property

$42,448

Your total deduction

$140,791

So, your new taxable income is your previous income minus your total deduction ($150,000 - $140,791)

$9,209

Your old tax bill

$45,000

Your new tax bill

$2,763

Estimated tax savings

$42,237

912 Old Fjord Rd

Blue Ridge, Georgia, 30513

2 bed • 1 bath • 4 guests • $315,000

Annual Revenue

$68,757

Profit (Cash Flow)

$19,552

Cap Rate

13.5%

Annual Revenue

$68,757

AirDNA projects $251/night at 75% occupancy ($68,757)

Occupancy Rate

Avg Daily Rate

Return Metrics

20.64% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

20.64%

Cap Rate

13.47%

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

$16,617

Deductible property tax

$3,465

Your total deduction

$29,351

Your adjusted annual income

$150,000 - $29,351 = $120,649

Taxes on $120,649 (30%)

$36,195

Your old tax bill

$45,000

Your new tax bill

$36,195

Estimated tax savings

$8,805

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