BNBCalc.com Investment Analysis Report of 640 Vine St, Athens, GA 30601, USA

3 bed • 2 bath • 7 guests • $237,500

BNB

Calc

Return Metrics

34.09% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

34.09%

Cap Rate

15.8%

Return on Investment

49.07%

Annual Revenue

$58,877

AirDNA projects $310/night at 52% occupancy ($58,877).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,778

Annual Expenses

$21,334

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,191

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$491

Management & Platform Fees

$147

Platform Fee (i.e. Airbnb)

$147

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

$11,272

Deductible property tax

$2,351

Est. Depreciation Value

$114,824

Profit on this property

$37,543

Your total deduction

$90,904

So, your new taxable income is your previous income minus your total deduction ($150,000 - $90,904)

$59,096

Your old tax bill

$45,000

Your new tax bill

$17,729

Estimated tax savings

$27,271

property-location

640 Vine St Athens, Georgia, 30601-3350

3 bed • 2 bath • 7 guests

Est. $1,139/mo

Agent

Inquire about this property

Contact Agent

$58,877

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

34.09%

Cap Rate

15.8%

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

$11,272

Deductible property tax

$2,351

Your total deduction

$12,616

Your adjusted annual income

$150,000 - $12,616 = $137,384

Taxes on $137,384 (30%)

$41,215

Your old tax bill

$45,000

Your new tax bill

$41,215

Estimated tax savings

$3,785

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