1705 Fairwood Dr
Augusta, Georgia, 30909-4309
3 bed • 2 bath • 8 guests • $170,000
Annual Revenue
$32,039
Profit (Cash Flow)
$1,102
Cash on Cash Return
1.9%
Annual Revenue
AirDNA projects $172/night at 51% occupancy ($32,039).
Occupancy Rate
Avg Daily Rate
Return Metrics
1.9% 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
1.9%
Cap Rate
8.2%
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
$9,886
Deductible property tax
$1,870
Your total deduction
$28,225
Your adjusted annual income
$150,000 - $28,225 = $121,774
Taxes on $121,774 (30%)
$36,532
Your old tax bill
$45,000
Your new tax bill
$36,532
Estimated tax savings
$8,467
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