BNBCalc.com Investment Analysis Report of 7000 Roswell Rd, Atlanta, GA 30328, USA

1 bed • 1 bath • 1 guests • $1,500

BNB

Calc

Return Metrics

102.93% 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

102.93%

Cap Rate

321.72%

Return on Investment

104.23%

Annual Revenue

$20,581

AirDNA projects $115/night at 49% occupancy ($20,581).

User selected values for this report: 49% occupancy rate, $115 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,313

Annual Expenses

$15,756

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$872

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$172

Management & Platform Fees

$51

Platform Fee (i.e. Airbnb)

$51

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

$71

Deductible property tax

$15

Est. Depreciation Value

$2,351

Profit on this property

$4,826

Your total deduction

-$2,389

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$2,389)

$152,389

Your old tax bill

$45,000

Your new tax bill

$45,717

Estimated tax savings

-$717

property-location

7000 Roswell Rd Atlanta, Georgia, 30328-2384

1 bed • 1 bath • 1 guests

Est. $7/mo

Agent

Inquire about this property

Contact Agent

$20,581

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

102.93%

Cap Rate

321.72%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$71

Deductible property tax

$15

Your total deduction

-$4,021

Your adjusted annual income

$150,000 - -$4,021 = $154,021

Taxes on $154,021 (30%)

$46,206

Your old tax bill

$45,000

Your new tax bill

$46,206

Estimated tax savings

-$1,206

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