BNBCalc.com Investment Analysis Report of 11 Teresa Ln, Tybee Island, GA 31328, USA

4 bed • 3 bath • 12 guests • $1,500,000

BNB

Calc

Return Metrics

-2.93% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

-2.93%

Cap Rate

6.04%

Return on Investment

13.85%

Annual Revenue

$120,019

AirDNA projects $620/night at 53% occupancy ($120,019).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,440

Annual Expenses

$29,282

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,700

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,000

Management & Platform Fees

$300

Platform Fee (i.e. Airbnb)

$300

Property Manager Fee

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

$71,192

Deductible property tax

$14,850

Est. Depreciation Value

$697,726

Profit on this property

$90,737

Your total deduction

$693,031

So, your new taxable income is your previous income minus your total deduction ($150,000 - $693,031)

-$543,031

Your old tax bill

$45,000

Your new tax bill

-$162,909

Estimated tax savings

$207,909

11 Teresa Ln Tybee Island, Georgia, 31328

4 bed • 3 bath • 12 guests • $1,500,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$120,019

Profit (Cash Flow)

-$10,447

Cap Rate

6.0%

Annual Revenue

$120,019

AirDNA projects $620/night at 53% occupancy ($120,019)

Occupancy Rate

Avg Daily Rate

Return Metrics

-2.93% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.93%

Cap Rate

6.04%

Return on Investment

13.85%

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

$71,192

Deductible property tax

$14,850

Your total deduction

$217,815

Your adjusted annual income

$150,000 - $217,815 = -$67,815

Taxes on -$67,815 (30%)

-$20,345

Your old tax bill

$45,000

Your new tax bill

-$20,345

Estimated tax savings

$65,345

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