BNBCalc.com Investment Analysis Report of 2233 Walz Dr, Savannah, GA 31404, USA

3 bed • 2 bath • 6 guests • $250,000

BNB

Calc

Return Metrics

8.19% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

8.19%

Cap Rate

9.27%

Return on Investment

33.39%

Annual Revenue

$60,156

AirDNA projects $270/night at 61% occupancy ($60,155).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,080

Annual Expenses

$36,960

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,201

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$501

Management & Platform Fees

$1,419

Platform Fee (i.e. Airbnb)

$150

Property Manager Fee

$1,268

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

$13,056

Deductible property tax

$2,750

Est. Depreciation Value

$120,581

Profit on this property

$23,196

Your total deduction

$113,191

So, your new taxable income is your previous income minus your total deduction ($150,000 - $113,191)

$36,809

Your old tax bill

$45,000

Your new tax bill

$11,043

Estimated tax savings

$33,957

2233 Walz Dr Savannah, Georgia, 31404-5831

3 bed • 2 bath • 6 guests • $250,000

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

$60,156

Profit (Cash Flow)

$3,360

Cap Rate

9.3%

Annual Revenue

$60,156

AirDNA projects $270/night at 61% occupancy ($60,156)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.19% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.19%

Cap Rate

9.27%

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

$13,056

Deductible property tax

$2,750

Your total deduction

$30,983

Your adjusted annual income

$150,000 - $30,983 = $119,017

Taxes on $119,017 (30%)

$35,705

Your old tax bill

$45,000

Your new tax bill

$35,705

Estimated tax savings

$9,295

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