BNBCalc.com Investment Analysis Report of 2405 Summerchase Drive, Duluth, GA, USA

2 bed • 2 bath • 4 guests • $2,000

BNB

Calc

Return Metrics

337.09% 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

337.09%

Cap Rate

1,179.67%

Return on Investment

338.23%

Annual Revenue

$42,843

AirDNA projects $162/night at 69% occupancy ($40,826).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,604

Annual Expenses

$19,250

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,057

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$357

Management & Platform Fees

$107

Platform Fee (i.e. Airbnb)

$107

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

$95

Deductible property tax

$20

Est. Depreciation Value

$5,081

Profit on this property

$23,594

Your total deduction

-$18,398

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$18,398)

$168,398

Your old tax bill

$45,000

Your new tax bill

$50,519

Estimated tax savings

-$5,519

2405 Summerchase Drive Duluth, Georgia, 30096-8019

2 bed • 2 bath • 4 guests • $2,000

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

$42,843

Profit (Cash Flow)

$23,462

Cap Rate

1179.7%

Annual Revenue

$42,843

AirDNA projects $162/night at 69% occupancy ($40,827)

Occupancy Rate

Avg Daily Rate

Return Metrics

337.09% 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

337.09%

Cap Rate

1,179.67%

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

$95

Deductible property tax

$20

Your total deduction

-$21,937

Your adjusted annual income

$150,000 - -$21,937 = $171,937

Taxes on $171,937 (30%)

$51,581

Your old tax bill

$45,000

Your new tax bill

$51,581

Estimated tax savings

-$6,581

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