BNBCalc.com Investment Analysis Report of 51 Bennett Wy, Rome, GA, 30161

4 bed • 2.5 bath • 8 guests • $326,000

BNB

Calc

Return Metrics

2.35% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.35%

Cap Rate

7.36%

Return on Investment

17.52%

Annual Revenue

$43,311

AirDNA projects $242/night at 49% occupancy ($43,310). Airbtics projects $209/night at 60% occupancy ($45,801). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$25,270$37,430$65,963$123,705
Occupancy44%59%68%100%
Nightly Rate$148$165$256$330

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

4 bedroom 2.5 bath house
$32,874
$141
59%
4382$80❌❌❌N / Y⭐️ 4.7 (124)Profile

B

4 bedroom home
$28,013
$177
40%
4281$100❌❌❌N / N⭐️ 4.8 (83)Profile

C

Bright 4 bed Farmhouse w/pool
$87,932
$434
54%
4472$250✅❌❌N / Y⭐️ 5 (11)Profile

D

Dogwood Creek-Pool-Berry-Tennis-Creek-Rivers
$35,517
$139
67%
4162$85✅❌❌N / Y⭐️ 5 (82)Profile

E

Peaceful 4br/3ba home in a perfect location
$42,263
$165
67%
43122$160✅❌❌N / Y⭐️ 5 (22)Profile

Operating Expenses

Monthly Expenses

$1,609

Annual Expenses

$19,310

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,061

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$361

Management & Platform Fees

$108

Platform Fee (i.e. Airbnb)

$108

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,832

Annual Mortgage & Tax

$21,984

Downpayment

Purchase Price

$326,000

Percent Down

20%

Total Downpayment

$65,200

Total Loan Amount

$260,800

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,564

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$269

Mortgage Insurance (PMI)

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

$15,472

Deductible property tax

$3,227

Est. Depreciation Value

$156,944

Profit on this property

$24,000

Your total deduction

$151,643

So, your new taxable income is your previous income minus your total deduction ($150,000 - $151,643)

-$1,643

Your old tax bill

$45,000

Your new tax bill

-$493

Estimated tax savings

$45,493

property-location

51 Bennett Wy Rome, Georgia, 30161

4 bed • 2.5 bath • 8 guests

Purchase Price

Est. $1,564/mo

Agent

Inquire about this property

Contact Agent

$30,600

Zestimate

30

Airbnb Investor Score

$2,016

Annual Profit

7.4%

Cap Rate

2.4%

Cash on Cash

$43,311

Annual Revenue

BNBCalc predicts this property will get $209 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

19

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 19 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.35%

Cap Rate

7.36%

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

$15,472

Deductible property tax

$3,227

Your total deduction

$44,650

Your adjusted annual income

$150,000 - $44,650 = $105,350

Taxes on $105,350 (30%)

$31,605

Your old tax bill

$45,000

Your new tax bill

$31,605

Estimated tax savings

$13,395

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