BNBCalc.com Investment Analysis Report of 13789 Woolsey Rd, Hampton, GA 30228, USA

5 bed • 4 bath • 10 guests • $9

BNB

Calc

Return Metrics

209.9% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

209.9%

Cap Rate

303,247.42%

Return on Investment

209.9%

Annual Revenue

$47,095

AirDNA projects $307/night at 42% occupancy ($47,094).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,650

Annual Expenses

$19,802

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,092

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$392

Management & Platform Fees

$118

Platform Fee (i.e. Airbnb)

$118

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

Deductible property tax

Est. Depreciation Value

$8,324

Profit on this property

$27,292

Your total deduction

-$18,968

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$18,968)

$168,968

Your old tax bill

$45,000

Your new tax bill

$50,690

Estimated tax savings

-$5,690

13789 Woolsey Rd Hampton, Georgia, 30228-2220

5 bed • 4 bath • 10 guests • $9

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$47,095

Profit (Cash Flow)

$27,292

Cap Rate

303247.4%

Annual Revenue

$47,095

AirDNA projects $307/night at 42% occupancy ($47,095)

Occupancy Rate

Avg Daily Rate

Return Metrics

209.9% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

209.9%

Cap Rate

303,247.42%

Return on Investment

209.9%

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

Deductible property tax

Your total deduction

-$24,794

Your adjusted annual income

$150,000 - -$24,794 = $174,794

Taxes on $174,794 (30%)

$52,438

Your old tax bill

$45,000

Your new tax bill

$52,438

Estimated tax savings

-$7,438

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