1055 Piedmont Ave NE Atlanta, Georgia, 30309-3788
1 bed • 1 bath • 1 guests • $280,000
Annual Revenue
$41,638
Profit (Cash Flow)
$3,669
Cap Rate
8.1%
Annual Revenue
AirDNA projects $152/night at 64% occupancy ($35,531)
Occupancy Rate
Avg Daily Rate
Return Metrics
5.34% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.34%
Cap Rate
8.05%
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
$13,289
Deductible property tax
$2,772
Your total deduction
$35,482
Your adjusted annual income
$150,000 - $35,482 = $114,518
Taxes on $114,518 (30%)
$34,355
Your old tax bill
$45,000
Your new tax bill
$34,355
Estimated tax savings
$10,645
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