BNBCalc.com Investment Analysis Report of 73 Avalon St, Clayton, GA 30525, USA

3 bed • 2 bath • 7 guests • $360,000

BNB

Calc

Return Metrics

-0.54% 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

-0.54%

Cap Rate

6.6%

Return on Investment

15.16%

Annual Revenue

$42,368

AirDNA projects $189/night at 58% occupancy ($40,038).

User selected values for this report: 57.99999999999999% occupancy rate, $200 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,549

Annual Expenses

$18,588

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,053

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$353

Management & Platform Fees

$106

Platform Fee (i.e. Airbnb)

$106

Property Manager Fee

$0

STR 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

$17,086

Deductible property tax

$3,564

Est. Depreciation Value

$124,353

Profit on this property

$23,780

Your total deduction

$121,223

So, your new taxable income is your previous income minus your total deduction ($150,000 - $121,223)

$28,777

Your old tax bill

$45,000

Your new tax bill

$8,633

Estimated tax savings

$36,367

property-location

73 Avalon St Clayton, Georgia, 30525

3 bed • 2 bath • 7 guests

Est. $1,727/mo

Agent

Inquire about this property

Contact Agent

$42,368

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.54%

Cap Rate

6.6%

STR 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

$17,086

Deductible property tax

$3,564

Your total deduction

$37,342

Your adjusted annual income

$150,000 - $37,342 = $112,658

Taxes on $112,658 (30%)

$33,798

Your old tax bill

$45,000

Your new tax bill

$33,798

Estimated tax savings

$11,202

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