107 E Goldmine Rd Ellijay, Georgia, 30536
3 bed • 3 bath • 10 guests • $640,000
Annual Revenue
$70,898
Profit (Cash Flow)
$4,837
Cap Rate
7.5%
Annual Revenue
AirDNA projects $329/night at 59% occupancy ($70,898)
Occupancy Rate
Avg Daily Rate
Return Metrics
3.1% 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
3.1%
Cap Rate
7.5%
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
$30,375
Deductible property tax
$6,336
Your total deduction
$84,447
Your adjusted annual income
$150,000 - $84,447 = $65,553
Taxes on $65,553 (30%)
$19,666
Your old tax bill
$45,000
Your new tax bill
$19,666
Estimated tax savings
$25,334
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