BNBCalc.com Investment Analysis Report of 729 Poplar Hollow Rd, Ellijay, GA 30540, USA

3 bed • 2 bath • 8 guests • $305,999

BNB

Calc

Return Metrics

26.07% 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

26.07%

Cap Rate

13.63%

Return on Investment

41.14%

Annual Revenue

$63,688

AirDNA projects $329/night at 53% occupancy ($63,687).

User selected values for this report: 53% occupancy rate, $329 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,830

Annual Expenses

$21,959

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,231

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$531

Management & Platform Fees

$159

Platform Fee (i.e. Airbnb)

$159

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

$14,523

Deductible property tax

$3,029

Est. Depreciation Value

$102,712

Profit on this property

$41,728

Your total deduction

$78,537

So, your new taxable income is your previous income minus your total deduction ($150,000 - $78,537)

$71,463

Your old tax bill

$45,000

Your new tax bill

$21,439

Estimated tax savings

$23,561

property-location

729 Poplar Hollow Rd Ellijay, Georgia, 30540-2562

3 bed • 2 bath • 8 guests

Est. $1,468/mo

Agent

Inquire about this property

Contact Agent

$63,688

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

26.07%

Cap Rate

13.63%

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

$14,523

Deductible property tax

$3,029

Your total deduction

$9,329

Your adjusted annual income

$150,000 - $9,329 = $140,671

Taxes on $140,671 (30%)

$42,201

Your old tax bill

$45,000

Your new tax bill

$42,201

Estimated tax savings

$2,799

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