BNBCalc.com Investment Analysis Report of 2597 Benjamin E Mays Drive Southwest, Atlanta, GA, USA

6 bed • 4 bath • 12 guests • $200,000

BNB

Calc

Return Metrics

118.61% 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

118.61%

Cap Rate

42.92%

Return on Investment

131.67%

Annual Revenue

$114,394

AirDNA projects $522/night at 53% occupancy ($101,048).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,379

Annual Expenses

$28,551

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,653

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$953

Management & Platform Fees

$286

Platform Fee (i.e. Airbnb)

$286

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

$9,492

Deductible property tax

$1,980

Est. Depreciation Value

$101,713

Profit on this property

$85,843

Your total deduction

$27,342

So, your new taxable income is your previous income minus your total deduction ($150,000 - $27,342)

$122,658

Your old tax bill

$45,000

Your new tax bill

$36,797

Estimated tax savings

$8,203

2597 Benjamin E Mays Drive Southwest Atlanta, Georgia, 30311-2404

6 bed • 4 bath • 12 guests • $200,000

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

$114,394

Profit (Cash Flow)

$72,355

Cap Rate

42.9%

Annual Revenue

$114,394

AirDNA projects $522/night at 53% occupancy ($101,048)

Occupancy Rate

Avg Daily Rate

Return Metrics

118.61% 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

118.61%

Cap Rate

42.92%

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

$9,492

Deductible property tax

$1,980

Your total deduction

-$42,098

Your adjusted annual income

$150,000 - -$42,098 = $192,098

Taxes on $192,098 (30%)

$57,629

Your old tax bill

$45,000

Your new tax bill

$57,629

Estimated tax savings

-$12,629

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