BNBCalc.com Investment Analysis Report of 3926 Walnut Grove Way, Gainesville, GA 30506, USA

5 bed • 3 bath • 10 guests • $34

BNB

Calc

Return Metrics

862.53% 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

862.53%

Cap Rate

323,649.24%

Return on Investment

862.54%

Annual Revenue

$142,208

AirDNA projects $599/night at 65% occupancy ($142,207).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,681

Annual Expenses

$32,167

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,885

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,185

Management & Platform Fees

$356

Platform Fee (i.e. Airbnb)

$356

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

$2

Deductible property tax

$0

Est. Depreciation Value

$8,176

Profit on this property

$110,041

Your total deduction

-$101,863

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$101,863)

$251,863

Your old tax bill

$45,000

Your new tax bill

$75,559

Estimated tax savings

-$30,559

3926 Walnut Grove Way Gainesville, Georgia, 30506-7304

5 bed • 3 bath • 10 guests • $34

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

$142,208

Profit (Cash Flow)

$110,041

Cap Rate

323649.2%

Annual Revenue

$142,208

AirDNA projects $599/night at 65% occupancy ($142,208)

Occupancy Rate

Avg Daily Rate

Return Metrics

862.53% 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

862.53%

Cap Rate

323,649.24%

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

$2

Deductible property tax

$0

Your total deduction

-$107,586

Your adjusted annual income

$150,000 - -$107,586 = $257,586

Taxes on $257,586 (30%)

$77,276

Your old tax bill

$45,000

Your new tax bill

$77,276

Estimated tax savings

-$32,276

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