BNBCalc Short Term Rental Investment Analysis 912 Old Fjord Rd, Blue Ridge, GA 30513, USA

2 bed • 1 bath • 4 guests • $315,000

BNB

Calc

Annual Revenue

$68,757

Profit (Cash Flow)

$19,550

Cap Rate

13.5%

Annual Revenue

$68,757

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

BNB Calc projects a 75% occupancy rate, $251 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

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

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$19,550	$39,100	$58,650	$78,200	$97,750	$195,501	$586,505
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$252,000	$252,000	$252,000	$252,000	$252,000	$252,000	$252,000
Down Payment	$63,000	$63,000	$63,000	$63,000	$63,000	$63,000	$63,000
Property Appreciation	$9,450	$19,183	$29,209	$39,535	$50,171	$108,333	$449,587
Total Return	$344,000	$373,283	$402,859	$432,736	$462,922	$618,835	$1,351,093

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.64%

Cap Rate

13.47%

Return on Investment

33.5%

912 Old Fjord Rd Blue Ridge, Georgia, 30513

2 bed • 1 bath • 4 guests

Purchase Price

Est. $1,511/mo

Inquire about this property

Contact Agent

$68,757

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,550

Profit

Revenue

$68,757

Operating Expenses

$26,309

Operating Income

$42,448

Mortgage & Taxes

$22,898

Profit (Cash Flow)

$19,550

$94,700

Cash Investment

Down Payment

$63,000

Renos & Furnishing

$28,250

Closing Costs

$3,450

Total

$94,700

DSCR Ratio

Strong

1.85

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.64%

Cap Rate

13.47%

Return on Investment

33.5%

STR 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 est deduction will be...

Deductible mortgage interest

$16,617

Deductible property tax

$3,465

Your total deduction

$15,919

Your adjusted annual income

$150,000 - $15,919 = $134,081

Taxes on $134,081 (30%)

$40,224

Your old tax bill

$45,000

Your new tax bill

$40,224

Estimated tax savings

$4,776

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com