BNBCalc.com Investment Analysis Report of 213 St Andrews Rd, Rincon, GA 31326, USA

4 bed • 3 bath • 8 guests • $343,411

BNB

Calc

Return Metrics

-9.12% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-9.12%

Cap Rate

4.35%

Return on Investment

6.11%

Annual Revenue

$32,930

AirDNA projects $161/night at 56% occupancy ($32,930).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,497

Annual Expenses

$17,961

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$974

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$274

Management & Platform Fees

$82

Platform Fee (i.e. Airbnb)

$82

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

$16,299

Deductible property tax

$3,400

Est. Depreciation Value

$165,043

Profit on this property

$14,969

Your total deduction

$169,772

So, your new taxable income is your previous income minus your total deduction ($150,000 - $169,772)

-$19,772

Your old tax bill

$45,000

Your new tax bill

-$5,932

Estimated tax savings

$50,932

213 St Andrews Rd Rincon, Georgia, 31326-4719

4 bed • 3 bath • 8 guests • $343,411

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

$32,930

Profit (Cash Flow)

-$8,191

Cap Rate

4.4%

Annual Revenue

$32,930

AirDNA projects $161/night at 56% occupancy ($32,930)

Occupancy Rate

Avg Daily Rate

Return Metrics

-9.12% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-9.12%

Cap Rate

4.35%

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

$16,299

Deductible property tax

$3,400

Your total deduction

$57,262

Your adjusted annual income

$150,000 - $57,262 = $92,738

Taxes on $92,738 (30%)

$27,821

Your old tax bill

$45,000

Your new tax bill

$27,821

Estimated tax savings

$17,179

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