BNBCalc.com Investment Analysis Report of 174 Chestnut Ridge Cir, Blue Ridge, GA 30513, USA

3 bed • 2 bath • 6 guests • $400,000

BNB

Calc

Return Metrics

8.69% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.69%

Cap Rate

10.72%

Return on Investment

32.7%

Annual Revenue

$65,057

AirDNA projects $292/night at 49% occupancy ($52,259).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,845

Annual Expenses

$22,137

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,242

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$542

Management & Platform Fees

$163

Platform Fee (i.e. Airbnb)

$163

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

$28,580

Deductible property tax

$4,000

Est. Depreciation Value

$190,946

Profit on this property

$42,920

Your total deduction

$180,606

So, your new taxable income is your previous income minus your total deduction ($150,000 - $180,606)

-$30,606

Your old tax bill

$45,000

Your new tax bill

-$9,182

Estimated tax savings

$54,182

174 Chestnut Ridge Cir Blue Ridge, Georgia, 30513-7623

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$65,057

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.69%

Cap Rate

10.72%

Return on Investment

32.7%

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

$28,580

Deductible property tax

$4,000

Your total deduction

$50,462

Your adjusted annual income

$150,000 - $50,462 = $99,538

Taxes on $99,538 (30%)

$29,861

Your old tax bill

$45,000

Your new tax bill

$29,861

Estimated tax savings

$15,139

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