BNBCalc.com Investment Analysis Report of 1007 E 40th St, Savannah, GA 31401, USA

3 bed • 1 bath • 6 guests • $325,000

BNB

Calc

Return Metrics

19.08% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

19.08%

Cap Rate

11.61%

Return on Investment

34.67%

Annual Revenue

$59,115

AirDNA projects $249/night at 65% occupancy ($59,114).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,780

Annual Expenses

$21,365

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,193

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$493

Management & Platform Fees

$148

Platform Fee (i.e. Airbnb)

$148

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

$15,425

Deductible property tax

$3,217

Est. Depreciation Value

$154,963

Profit on this property

$37,750

Your total deduction

$135,856

So, your new taxable income is your previous income minus your total deduction ($150,000 - $135,856)

$14,144

Your old tax bill

$45,000

Your new tax bill

$4,243

Estimated tax savings

$40,757

property-location

1007 E 40th St Savannah, Georgia, 31401-9424

3 bed • 1 bath • 6 guests

Est. $1,559/mo

Agent

Inquire about this property

Contact Agent

$59,115

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.08%

Cap Rate

11.61%

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

$15,425

Deductible property tax

$3,217

Your total deduction

$30,240

Your adjusted annual income

$150,000 - $30,240 = $119,760

Taxes on $119,760 (30%)

$35,928

Your old tax bill

$45,000

Your new tax bill

$35,928

Estimated tax savings

$9,072

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