BNBCalc.com Investment Analysis Report of 83 Lucia Dr SE, Smyrna, GA 30082, USA

3 bed • 2 bath • 8 guests • $327,000

BNB

Calc

Return Metrics

17.99% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

17.99%

Cap Rate

11.35%

Return on Investment

33.55%

Annual Revenue

$52,124

AirDNA projects $213/night at 67% occupancy ($52,123).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,250

Annual Expenses

$15,004

Utilities

$470

Internet + TV

$100

Water/Sewer

$70

Garbage

Electric

$200

Gas

$50

Other

$50

Maintenance

$650

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

Pest Control

$50

Permits

Other

Cleaning Cost

Management & Platform Fees

$130

Platform Fee (i.e. Airbnb)

$130

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

$15,520

Deductible property tax

$3,237

Est. Depreciation Value

$156,044

Profit on this property

$37,120

Your total deduction

$137,681

So, your new taxable income is your previous income minus your total deduction ($150,000 - $137,681)

$12,319

Your old tax bill

$45,000

Your new tax bill

$3,696

Estimated tax savings

$41,304

83 Lucia Dr SE Smyrna, Georgia, 30082-3129

3 bed • 2 bath • 8 guests • $327,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$52,124

Profit (Cash Flow)

$15,064

Cap Rate

11.4%

Annual Revenue

$52,124

AirDNA projects $213/night at 67% occupancy ($52,124)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.99% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.99%

Cap Rate

11.35%

Return on Investment

33.55%

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

$15,520

Deductible property tax

$3,237

Your total deduction

$31,326

Your adjusted annual income

$150,000 - $31,326 = $118,674

Taxes on $118,674 (30%)

$35,602

Your old tax bill

$45,000

Your new tax bill

$35,602

Estimated tax savings

$9,398

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