105 Lake Ridge Dr
Blue Ridge, Georgia, 30513
4 bed • 3 bath • 8 guests • $575,000
Annual Revenue
$61,415
Profit (Cash Flow)
$967
Cash on Cash Return
0.7%
Annual Revenue
AirDNA projects $285/night at 59% occupancy ($61,415).
Occupancy Rate
Avg Daily Rate
Return Metrics
0.67% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.67%
Cap Rate
6.91%
Tax Calculator
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
$27,290
Deductible property tax
$5,692
Your total deduction
$84,615
Your adjusted annual income
$150,000 - $84,615 = $65,384
Taxes on $65,384 (30%)
$19,615
Your old tax bill
$45,000
Your new tax bill
$19,615
Estimated tax savings
$25,384
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