118 Lakota Ln
Mineral Bluff, Georgia, 30559
3 bed • 3 bath • 9 guests • $549,000
Annual Revenue
$70,897
Profit (Cash Flow)
$10,968
Cash on Cash Return
8.1%
Annual Revenue
AirDNA projects $329/night at 59% occupancy ($70,897).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.12% 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
8.12%
Cap Rate
8.74%
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
$26,056
Deductible property tax
$5,435
Your total deduction
$69,773
Your adjusted annual income
$150,000 - $69,773 = $80,226
Taxes on $80,226 (30%)
$24,067
Your old tax bill
$45,000
Your new tax bill
$24,067
Estimated tax savings
$20,932
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