118 Mariner's Rd
Milledgeville, Georgia, 31061-8406
4 bed • 2 bath • 10 guests • $525,000
Annual Revenue
$66,204
Profit (Cash Flow)
$8,505
Cash on Cash Return
6.5%
Annual Revenue
AirDNA projects $318/night at 57% occupancy ($66,204).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.48% 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
6.48%
Cap Rate
8.36%
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
$24,917
Deductible property tax
$5,197
Your total deduction
$70,073
Your adjusted annual income
$150,000 - $70,073 = $79,926
Taxes on $79,926 (30%)
$23,978
Your old tax bill
$45,000
Your new tax bill
$23,978
Estimated tax savings
$21,021
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