BNBCalc.com Investment Analysis Report of 1175 McKendree Church Rd, Lawrenceville, GA 30043, USA

2 bed • 2 bath • 2 guests • $20,400

BNB

Calc

Return Metrics

74.68% 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

74.68%

Cap Rate

47.67%

Return on Investment

81.94%

Annual Revenue

$26,904

AirDNA projects $127/night at 58% occupancy ($26,903).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,431

Annual Expenses

$17,178

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$924

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$224

Management & Platform Fees

$67

Platform Fee (i.e. Airbnb)

$67

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

$968

Deductible property tax

$202

Est. Depreciation Value

$13,556

Profit on this property

$9,726

Your total deduction

$4,999

So, your new taxable income is your previous income minus your total deduction ($150,000 - $4,999)

$145,001

Your old tax bill

$45,000

Your new tax bill

$43,500

Estimated tax savings

$1,500

1175 McKendree Church Rd Lawrenceville, Georgia, 30043

2 bed • 2 bath • 2 guests • $20,400

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$26,904

Profit (Cash Flow)

$8,358

Cap Rate

47.7%

Annual Revenue

$26,904

AirDNA projects $127/night at 58% occupancy ($26,904)

Occupancy Rate

Avg Daily Rate

Return Metrics

74.68% 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

74.68%

Cap Rate

47.67%

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

$968

Deductible property tax

$202

Your total deduction

-$4,310

Your adjusted annual income

$150,000 - -$4,310 = $154,310

Taxes on $154,310 (30%)

$46,293

Your old tax bill

$45,000

Your new tax bill

$46,293

Estimated tax savings

-$1,293

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