BNBCalc.com Investment Analysis Report of 462 Boulder Fork, Martinez, GA, USA

5 bed • 4 bath • 12 guests • $2

BNB

Calc

Return Metrics

996.73% 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

996.73%

Cap Rate

6,478,997.31%

Return on Investment

996.73%

Annual Revenue

$164,667

AirDNA projects $884/night at 51% occupancy ($164,666).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,924

Annual Expenses

$35,087

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,072

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$1,372

Management & Platform Fees

$412

Platform Fee (i.e. Airbnb)

$412

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

$129,580

Your total deduction

-$121,259

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$121,259)

$271,259

Your old tax bill

$45,000

Your new tax bill

$81,378

Estimated tax savings

-$36,378

462 Boulder Fork Martinez, Georgia, 30907-3374

5 bed • 4 bath • 12 guests • $2

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$164,667

Profit (Cash Flow)

$129,580

Cap Rate

6478997.3%

Annual Revenue

$164,667

AirDNA projects $884/night at 51% occupancy ($164,667)

Occupancy Rate

Avg Daily Rate

Return Metrics

996.73% 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

996.73%

Cap Rate

6,478,997.31%

Return on Investment

996.73%

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

-$127,084

Your adjusted annual income

$150,000 - -$127,084 = $277,084

Taxes on $277,084 (30%)

$83,125

Your old tax bill

$45,000

Your new tax bill

$83,125

Estimated tax savings

-$38,125

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