2046 Amy Creek Cir Ellijay, Georgia, 30540-0564
2 bed • 1 bath • 6 guests • $480,000
Annual Revenue
$54,326
Profit (Cash Flow)
-$2,248
Cap Rate
7.0%
Annual Revenue
AirDNA projects $201/night at 74% occupancy ($54,326)
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.27% 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
-3.27%
Cap Rate
6.99%
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
$25,629
Deductible property tax
$4,752
Your total deduction
$68,540
Your adjusted annual income
$150,000 - $68,540 = $81,460
Taxes on $81,460 (30%)
$24,438
Your old tax bill
$45,000
Your new tax bill
$24,438
Estimated tax savings
$20,562
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