BNBCalc.com Investment Analysis Report of 2660 Long Pointe, Roswell, GA 30076, USA

4 bed • 4.5 bath • 12 guests • $600,000

BNB

Calc

Return Metrics

-5.49% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-5.49%

Cap Rate

5.37%

Return on Investment

10.52%

Annual Revenue

$52,814

AirDNA projects $241/night at 60% occupancy ($52,814).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,712

Annual Expenses

$20,546

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,140

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$440

Management & Platform Fees

$132

Platform Fee (i.e. Airbnb)

$132

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

$28,477

Deductible property tax

$5,940

Est. Depreciation Value

$283,458

Profit on this property

$32,268

Your total deduction

$285,607

So, your new taxable income is your previous income minus your total deduction ($150,000 - $285,607)

-$135,607

Your old tax bill

$45,000

Your new tax bill

-$40,682

Estimated tax savings

$85,682

2660 Long Pointe Roswell, Georgia, 30076-5012

4 bed • 4.5 bath • 12 guests • $600,000

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

$52,814

Profit (Cash Flow)

-$8,196

Cap Rate

5.4%

Annual Revenue

$52,814

AirDNA projects $241/night at 60% occupancy ($52,814)

Occupancy Rate

Avg Daily Rate

Return Metrics

-5.49% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.49%

Cap Rate

5.37%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$92,463

Your adjusted annual income

$150,000 - $92,463 = $57,537

Taxes on $57,537 (30%)

$17,261

Your old tax bill

$45,000

Your new tax bill

$17,261

Estimated tax savings

$27,739

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