BNBCalc.com Investment Analysis Report of 225 Angels Wy, Dahlonega, GA 30533, USA

5 bed • 3 bath • 12 guests • $570,000

BNB

Calc

Return Metrics

48.45% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

48.45%

Cap Rate

15.71%

Return on Investment

72.55%

Annual Revenue

$118,704

AirDNA projects $386/night at 65% occupancy ($91,639).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,426

Annual Expenses

$29,112

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,689

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$989

Management & Platform Fees

$297

Platform Fee (i.e. Airbnb)

$297

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

$30,434

Deductible property tax

$5,643

Est. Depreciation Value

$286,842

Profit on this property

$89,593

Your total deduction

$233,326

So, your new taxable income is your previous income minus your total deduction ($150,000 - $233,326)

-$83,326

Your old tax bill

$45,000

Your new tax bill

-$24,998

Estimated tax savings

$69,998

225 Angels Wy Dahlonega, Georgia, 30533-4308

5 bed • 3 bath • 12 guests • $570,000

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

$118,704

Profit (Cash Flow)

$47,053

Cap Rate

15.7%

Annual Revenue

$118,704

AirDNA projects $386/night at 65% occupancy ($91,640)

Occupancy Rate

Avg Daily Rate

Return Metrics

48.45% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

48.45%

Cap Rate

15.71%

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

$30,434

Deductible property tax

$5,643

Your total deduction

$37,550

Your adjusted annual income

$150,000 - $37,550 = $112,450

Taxes on $112,450 (30%)

$33,735

Your old tax bill

$45,000

Your new tax bill

$33,735

Estimated tax savings

$11,265

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