BNBCalc.com Investment Analysis Report of 305 Carrington Way, Kingsland, GA 31548, USA

4 bed • 3 bath • 10 guests • $350,000

BNB

Calc

Return Metrics

38.15% 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

38.15%

Cap Rate

16.27%

Return on Investment

54.07%

Annual Revenue

$80,511

AirDNA projects $329/night at 67% occupancy ($80,510).

User selected values for this report: 67% occupancy rate, $329 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,962

Annual Expenses

$23,546

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,371

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$671

Management & Platform Fees

$201

Platform Fee (i.e. Airbnb)

$201

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

$14,175

Deductible property tax

$3,850

Est. Depreciation Value

$116,927

Profit on this property

$56,964

Your total deduction

$77,988

So, your new taxable income is your previous income minus your total deduction ($150,000 - $77,988)

$72,012

Your old tax bill

$45,000

Your new tax bill

$21,604

Estimated tax savings

$23,396

property-location

305 Carrington Way Kingsland, Georgia, 31548-6136

4 bed • 3 bath • 10 guests

Est. $1,679/mo

Agent

Inquire about this property

Contact Agent

$80,511

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

38.15%

Cap Rate

16.27%

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

$14,175

Deductible property tax

$3,850

Your total deduction

-$783

Your adjusted annual income

$150,000 - -$783 = $150,783

Taxes on $150,783 (30%)

$45,235

Your old tax bill

$45,000

Your new tax bill

$45,235

Estimated tax savings

-$235

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