BNBCalc.com Investment Analysis Report of 554 Choctaw Ridge, Blue Ridge, GA, USA

5 bed • 4 bath • 16 guests • $800,000

BNB

Calc

Return Metrics

-0.35% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-0.35%

Cap Rate

6.65%

Return on Investment

15.81%

Annual Revenue

$76,950

AirDNA projects $458/night at 46% occupancy ($76,949).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,974

Annual Expenses

$23,683

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,341

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$641

Management & Platform Fees

$192

Platform Fee (i.e. Airbnb)

$192

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

$37,969

Deductible property tax

$7,920

Est. Depreciation Value

$376,771

Profit on this property

$53,266

Your total deduction

$369,394

So, your new taxable income is your previous income minus your total deduction ($150,000 - $369,394)

-$219,394

Your old tax bill

$45,000

Your new tax bill

-$65,818

Estimated tax savings

$110,818

554 Choctaw Ridge Blue Ridge, Georgia, 30513-8813

5 bed • 4 bath • 16 guests • $800,000

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

$76,950

Profit (Cash Flow)

-$698

Cap Rate

6.7%

Annual Revenue

$76,950

AirDNA projects $458/night at 46% occupancy ($76,950)

Occupancy Rate

Avg Daily Rate

Return Metrics

-0.35% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.35%

Cap Rate

6.65%

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

$37,969

Deductible property tax

$7,920

Your total deduction

$112,690

Your adjusted annual income

$150,000 - $112,690 = $37,310

Taxes on $37,310 (30%)

$11,193

Your old tax bill

$45,000

Your new tax bill

$11,193

Estimated tax savings

$33,807

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