121 Crossrock Dr Blue Ridge, Georgia, 30513
4 bed • 3 bath • 12 guests • $735,000
Annual Revenue
$70,770
Profit (Cash Flow)
-$1,682
Cap Rate
6.5%
Annual Revenue
AirDNA projects $346/night at 56% occupancy ($70,770)
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.93% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.93%
Cap Rate
6.51%
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
$34,884
Deductible property tax
$7,276
Your total deduction
$104,353
Your adjusted annual income
$150,000 - $104,353 = $45,647
Taxes on $45,647 (30%)
$13,694
Your old tax bill
$45,000
Your new tax bill
$13,694
Estimated tax savings
$31,306
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