BNBCalc.com Investment Analysis Report of 284 William Nye Dr SE, Atlanta, GA 30315, USA

4 bed • 3.5 bath • 8 guests • $275,000

BNB

Calc

Return Metrics

-2.89% 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

-2.89%

Cap Rate

8.36%

Return on Investment

57.37%

Annual Revenue

$42,427

AirDNA projects $264/night at 44% occupancy ($42,426).

User selected values for this report: 44% occupancy rate, $264 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,620

Annual Expenses

$19,435

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,054

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$354

Management & Platform Fees

$106

Platform Fee (i.e. Airbnb)

$106

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

$15,825

Deductible property tax

$3,025

Est. Depreciation Value

$92,940

Profit on this property

$22,991

Your total deduction

$88,799

So, your new taxable income is your previous income minus your total deduction ($150,000 - $88,799)

$61,201

Your old tax bill

$45,000

Your new tax bill

$18,360

Estimated tax savings

$26,640

property-location

284 William Nye Dr SE Atlanta, Georgia, 30315-6600

4 bed • 3.5 bath • 8 guests

Est. $1,319/mo

Agent

Inquire about this property

Contact Agent

$42,427

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-2.89%

Cap Rate

8.36%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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 est deduction will be...

Deductible mortgage interest

$15,825

Deductible property tax

$3,025

Your total deduction

$26,160

Your adjusted annual income

$150,000 - $26,160 = $123,840

Taxes on $123,840 (30%)

$37,152

Your old tax bill

$45,000

Your new tax bill

$37,152

Estimated tax savings

$7,848

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com