BNBCalc.com Investment Analysis Report of 171 Mountain Top Drive, Blue Ridge, GA, USA

2 bed • 1 bath • 6 guests • $200,000

BNB

Calc

Return Metrics

11.25% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

11.25%

Cap Rate

9.68%

Return on Investment

26.49%

Annual Revenue

$37,985

AirDNA projects $208/night at 50% occupancy ($37,985).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,552

Annual Expenses

$18,618

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,017

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$317

Management & Platform Fees

$95

Platform Fee (i.e. Airbnb)

$95

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

$9,492

Deductible property tax

$1,980

Est. Depreciation Value

$96,113

Profit on this property

$19,367

Your total deduction

$88,218

So, your new taxable income is your previous income minus your total deduction ($150,000 - $88,218)

$61,782

Your old tax bill

$45,000

Your new tax bill

$18,535

Estimated tax savings

$26,465

171 Mountain Top Dr Blue Ridge, Georgia, 30513

2 bed • 1 bath • 6 guests • $200,000

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

$37,985

Profit (Cash Flow)

$5,879

Cap Rate

9.7%

Annual Revenue

$37,985

AirDNA projects $208/night at 50% occupancy ($37,985)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.25% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.25%

Cap Rate

9.68%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$22,698

Your adjusted annual income

$150,000 - $22,698 = $127,302

Taxes on $127,302 (30%)

$38,191

Your old tax bill

$45,000

Your new tax bill

$38,191

Estimated tax savings

$6,809

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