20 Marietta St NW
Atlanta, Georgia, 30303-2809
2 bed • 1.5 bath • 4 guests • $220,000
Annual Revenue
$27,028
Profit (Cash Flow)
$14,805
Cash on Cash Return
9.4%
Annual Revenue
AirDNA projects $195/night at 54% occupancy ($38,460).
Occupancy Rate
Avg Daily Rate
Return Metrics
9.36% 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
9.36%
Cap Rate
10.28%
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
$4,460
Deductible property tax
$2,420
Your total deduction
$20,674
Your adjusted annual income
$150,000 - $20,674 = $129,325
Taxes on $129,325 (30%)
$38,797
Your old tax bill
$45,000
Your new tax bill
$38,797
Estimated tax savings
$6,202
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