BNBCalc.com Investment Analysis Report of 230 Airstrip Road, Jackson, GA, USA

3 bed • 1 bath • 6 guests • $339,000

BNB

Calc

Return Metrics

36.05% 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

36.05%

Cap Rate

14.47%

Return on Investment

55.84%

Annual Revenue

$72,117

AirDNA projects $359/night at 55% occupancy ($72,117).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,921

Annual Expenses

$23,055

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,301

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$601

Management & Platform Fees

$180

Platform Fee (i.e. Airbnb)

$180

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

$17,095

Deductible property tax

$3,356

Est. Depreciation Value

$161,411

Profit on this property

$49,062

Your total deduction

$132,800

So, your new taxable income is your previous income minus your total deduction ($150,000 - $132,800)

$17,200

Your old tax bill

$45,000

Your new tax bill

$5,160

Estimated tax savings

$39,840

230 Airstrip Road Jackson, Georgia, 30233-4014

3 bed • 1 bath • 6 guests • $339,000

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

$72,117

Profit (Cash Flow)

$24,978

Cap Rate

14.5%

Annual Revenue

$72,117

AirDNA projects $359/night at 55% occupancy ($72,117)

Occupancy Rate

Avg Daily Rate

Return Metrics

36.05% 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

36.05%

Cap Rate

14.47%

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

$17,095

Deductible property tax

$3,356

Your total deduction

$22,794

Your adjusted annual income

$150,000 - $22,794 = $127,206

Taxes on $127,206 (30%)

$38,162

Your old tax bill

$45,000

Your new tax bill

$38,162

Estimated tax savings

$6,838

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