BNBCalc.com Investment Analysis Report of 131 Mystic Lane, Blue Ridge, Georgia, USA

2 bed • 1 bath • 5 guests • $275,000

BNB

Calc

Return Metrics

25.33% 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

25.33%

Cap Rate

13.32%

Return on Investment

40.65%

Annual Revenue

$57,855

AirDNA projects $220/night at 72% occupancy ($57,854).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,767

Annual Expenses

$21,201

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,182

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$482

Management & Platform Fees

$145

Platform Fee (i.e. Airbnb)

$145

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

$13,052

Deductible property tax

$2,722

Est. Depreciation Value

$131,935

Profit on this property

$36,654

Your total deduction

$111,056

So, your new taxable income is your previous income minus your total deduction ($150,000 - $111,056)

$38,944

Your old tax bill

$45,000

Your new tax bill

$11,683

Estimated tax savings

$33,317

131 Mystic Ln Blue Ridge, Georgia, 30513-3415

2 bed • 1 bath • 5 guests • $275,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$57,855

Profit (Cash Flow)

$18,114

Cap Rate

13.3%

Annual Revenue

$57,855

AirDNA projects $220/night at 72% occupancy ($57,855)

Occupancy Rate

Avg Daily Rate

Return Metrics

25.33% 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

25.33%

Cap Rate

13.32%

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

$13,052

Deductible property tax

$2,722

Your total deduction

$21,120

Your adjusted annual income

$150,000 - $21,120 = $128,880

Taxes on $128,880 (30%)

$38,664

Your old tax bill

$45,000

Your new tax bill

$38,664

Estimated tax savings

$6,336

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