BNBCalc.com Investment Analysis Report of 118 Mariner's Rd, Milledgeville, GA 31061, USA

4 bed • 2 bath • 10 guests • $525,000

BNB

Calc

Return Metrics

6.48% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.48%

Cap Rate

8.36%

Return on Investment

22.41%

Annual Revenue

$66,204

AirDNA projects $318/night at 57% occupancy ($66,204).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,857

Annual Expenses

$22,287

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,252

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$552

Management & Platform Fees

$166

Platform Fee (i.e. Airbnb)

$166

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

$24,917

Deductible property tax

$5,197

Est. Depreciation Value

$248,516

Profit on this property

$43,918

Your total deduction

$234,713

So, your new taxable income is your previous income minus your total deduction ($150,000 - $234,713)

-$84,713

Your old tax bill

$45,000

Your new tax bill

-$25,414

Estimated tax savings

$70,414

property-location

118 Mariner's Rd Milledgeville, Georgia, 31061-8406

4 bed • 2 bath • 10 guests

Purchase Price

Est. $2,518/mo

Agent

Inquire about this property

Contact Agent

$66,204

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.48%

Cap Rate

8.36%

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

$24,917

Deductible property tax

$5,197

Your total deduction

$65,369

Your adjusted annual income

$150,000 - $65,369 = $84,631

Taxes on $84,631 (30%)

$25,389

Your old tax bill

$45,000

Your new tax bill

$25,389

Estimated tax savings

$19,611

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