132 Lands Dr
Milledgeville, Georgia, 31061-9000
2 bed • 2 bath • 6 guests • $630,000
Annual Revenue
$85,649
Profit (Cash Flow)
$18,343
Cash on Cash Return
12.1%
Annual Revenue
AirDNA projects $268/night at 67% occupancy ($65,583).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.11% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.11%
Cap Rate
9.65%
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
$29,900
Deductible property tax
$6,236
Your total deduction
$72,049
Your adjusted annual income
$150,000 - $72,049 = $77,950
Taxes on $77,950 (30%)
$23,385
Your old tax bill
$45,000
Your new tax bill
$23,385
Estimated tax savings
$21,614
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