BNBCalc.com Investment Analysis Report of 6680 Williamson Dr NE, Sandy Springs, GA 30328, USA

8 bed • 6 bath • 14 guests • $5

BNB

Calc

Return Metrics

1,399.92% 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

1,399.92%

Cap Rate

5,460,039.02%

Return on Investment

1,399.92%

Annual Revenue

$329,519

AirDNA projects $1037/night at 87% occupancy ($329,519).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,710

Annual Expenses

$56,518

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,446

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$2,746

Management & Platform Fees

$824

Platform Fee (i.e. Airbnb)

$824

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

$12,482

Profit on this property

$273,002

Your total deduction

-$260,519

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$260,519)

$410,519

Your old tax bill

$45,000

Your new tax bill

$123,156

Estimated tax savings

-$78,156

6680 Williamson Dr NE Atlanta, Georgia, 30328

8 bed • 6 bath • 14 guests • $5

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$329,519

Profit (Cash Flow)

$273,002

Cap Rate

5460039.0%

Annual Revenue

$329,519

AirDNA projects $1,037/night at 87% occupancy ($329,519)

Occupancy Rate

Avg Daily Rate

Return Metrics

1,399.92% 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

1,399.92%

Cap Rate

5,460,039.02%

Return on Investment

1,399.92%

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

-$269,257

Your adjusted annual income

$150,000 - -$269,257 = $419,257

Taxes on $419,257 (30%)

$125,777

Your old tax bill

$45,000

Your new tax bill

$125,777

Estimated tax savings

-$80,777

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