1005 E Waldburg St Savannah, Georgia, 31401-6242
4 bed • 3 bath • 12 guests • $475,000
Annual Revenue
$165,094
Profit (Cash Flow)
$97,912
Cap Rate
27.4%
Annual Revenue
AirDNA projects $741/night at 61% occupancy ($165,094)
Occupancy Rate
Avg Daily Rate
Return Metrics
81.59% 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
81.59%
Cap Rate
27.35%
Tax Calculator (USA)
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
$22,544
Deductible property tax
$4,703
Your total deduction
-$30,833
Your adjusted annual income
$150,000 - -$30,833 = $180,833
Taxes on $180,833 (30%)
$54,250
Your old tax bill
$45,000
Your new tax bill
$54,250
Estimated tax savings
-$9,250
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