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

2 bed • 1 bath • 4 guests • $350,000

BNB

Calc

Annual Revenue

$60,514

Profit (Cash Flow)

$15,957

Cap Rate

11.3%

Annual Revenue

$60,514

AirDNA projects $218/night at 76% occupancy ($60,513).

BNB Calc projects a 76% occupancy rate, $218 rate per night.

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

Return Metrics

17.97% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,956	$31,913	$47,870	$63,827	$79,784	$159,569	$478,708
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$376,456	$403,228	$430,325	$457,755	$485,530	$629,940	$1,328,250

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.97%

Cap Rate

11.3%

Return on Investment

33.68%

912 Old Fjord Rd Blue Ridge, Georgia, 30513

2 bed • 1 bath • 4 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

$60,514

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$15,957

Profit

Revenue

$60,514

Operating Expenses

$20,947

Operating Income

$39,567

Mortgage & Taxes

$23,610

Profit (Cash Flow)

$15,957

$88,750

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$8,250

Closing Costs

$10,500

Total

$88,750

DSCR Ratio

Strong

1.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.97%

Cap Rate

11.3%

Return on Investment

33.68%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$19,855

Your adjusted annual income

$150,000 - $19,855 = $130,145

Taxes on $130,145 (30%)

$39,043

Your old tax bill

$45,000

Your new tax bill

$39,043

Estimated tax savings

$5,957

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