BNBCalc.com Investment Analysis Report of 761 Double Springs Rd SW, Monroe, GA 30656, USA

6 bed • 6 bath • 12 guests • $4

BNB

Calc

Return Metrics

1,312.27% 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

1,312.27%

Cap Rate

5,085,379.74%

Return on Investment

1,312.27%

Annual Revenue

$249,535

AirDNA projects $976/night at 56% occupancy ($199,627).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,843

Annual Expenses

$46,120

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,779

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$2,079

Management & Platform Fees

$624

Platform Fee (i.e. Airbnb)

$624

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

$9,922

Profit on this property

$203,415

Your total deduction

-$193,493

So, your new taxable income is your previous income minus your total deduction ($150,000 - -$193,493)

$343,493

Your old tax bill

$45,000

Your new tax bill

$103,048

Estimated tax savings

-$58,048

761 Double Springs Rd SW Georgia, 30656

6 bed • 6 bath • 12 guests • $4

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$249,535

Profit (Cash Flow)

$203,415

Cap Rate

5085379.7%

Annual Revenue

$249,535

AirDNA projects $976/night at 56% occupancy ($199,628)

Occupancy Rate

Avg Daily Rate

Return Metrics

1,312.27% 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

1,312.27%

Cap Rate

5,085,379.74%

Return on Investment

1,312.27%

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

-$200,438

Your adjusted annual income

$150,000 - -$200,438 = $350,438

Taxes on $350,438 (30%)

$105,132

Your old tax bill

$45,000

Your new tax bill

$105,132

Estimated tax savings

-$60,132

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