BNBCalc.com Investment Analysis Report of 50 Havenwood Ct, Covington, GA 30016, USA

4 bed • 3.5 bath • 10 guests • $380,000

BNB

Calc

Return Metrics

30.14% 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

30.14%

Cap Rate

14.54%

Return on Investment

45.54%

Annual Revenue

$79,243

AirDNA projects $339/night at 64% occupancy ($79,243).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,998

Annual Expenses

$23,982

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,360

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$660

Management & Platform Fees

$198

Platform Fee (i.e. Airbnb)

$198

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

$18,035

Deductible property tax

$3,762

Est. Depreciation Value

$181,974

Profit on this property

$55,262

Your total deduction

$148,510

So, your new taxable income is your previous income minus your total deduction ($150,000 - $148,510)

$1,490

Your old tax bill

$45,000

Your new tax bill

$447

Estimated tax savings

$44,553

50 Havenwood Ct Covington, Georgia, 30016-9067

4 bed • 3.5 bath • 10 guests • $380,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$79,243

Profit (Cash Flow)

$29,630

Cap Rate

14.5%

Annual Revenue

$79,243

AirDNA projects $339/night at 64% occupancy ($79,243)

Occupancy Rate

Avg Daily Rate

Return Metrics

30.14% 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

30.14%

Cap Rate

14.54%

Return on Investment

45.54%

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

$18,035

Deductible property tax

$3,762

Your total deduction

$24,470

Your adjusted annual income

$150,000 - $24,470 = $125,530

Taxes on $125,530 (30%)

$37,659

Your old tax bill

$45,000

Your new tax bill

$37,659

Estimated tax savings

$7,341

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