BNBCalc.com Investment Analysis Report of 423 Margaux Way, Atlanta, GA, USA

5 bed • 4 bath • 10 guests • $3

BNB

Calc

Return Metrics

1,058.01% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

1,058.01%

Cap Rate

4,584,980.8%

Return on Investment

1,058.01%

Annual Revenue

$173,827

AirDNA projects $661/night at 39% occupancy ($94,156).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,023

Annual Expenses

$36,278

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,149

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,449

Management & Platform Fees

$435

Platform Fee (i.e. Airbnb)

$435

Property Manager Fee

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

Deductible property tax

Est. Depreciation Value

$8,321

Profit on this property

$137,549

Your total deduction

-$129,228

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$129,228)

$279,228

Your old tax bill

$45,000

Your new tax bill

$83,768

Estimated tax savings

-$38,768

423 Margaux Way Malaga, Washington, 98828

5 bed • 4 bath • 10 guests • $3

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$173,827

Profit (Cash Flow)

$137,549

Cap Rate

4584980.8%

Annual Revenue

$173,827

AirDNA projects $661/night at 39% occupancy ($94,156)

Occupancy Rate

Avg Daily Rate

Return Metrics

1,058.01% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1,058.01%

Cap Rate

4,584,980.8%

Return on Investment

1,058.01%

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

Deductible property tax

Your total deduction

-$135,053

Your adjusted annual income

$150,000 - -$135,053 = $285,053

Taxes on $285,053 (30%)

$85,516

Your old tax bill

$45,000

Your new tax bill

$85,516

Estimated tax savings

-$40,516

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