271 Zane Dr
Ellijay, Georgia, 30540-7264
4 bed • 4 bath • 8 guests • $460,000
Annual Revenue
$106,286
Profit (Cash Flow)
$47,768
Cash on Cash Return
40.9%
Annual Revenue
AirDNA projects $388/night at 53% occupancy ($75,108).
Occupancy Rate
Avg Daily Rate
Return Metrics
40.89% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
40.89%
Cap Rate
17.12%
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
$21,832
Deductible property tax
$4,554
Your total deduction
$22,240
Your adjusted annual income
$150,000 - $22,240 = $127,759
Taxes on $127,759 (30%)
$38,327
Your old tax bill
$45,000
Your new tax bill
$38,327
Estimated tax savings
$6,672
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