284 William Nye Dr SE
Atlanta, Georgia, 30315-6600
4 bed • 3.5 bath • 8 guests • $275,000
Annual Revenue
$42,426
Profit (Cash Flow)
-$552
Cash on Cash Return
-2.9%
Annual Revenue
AirDNA projects $264/night at 44% occupancy ($42,426).
Occupancy Rate
Avg Daily Rate
Return Metrics
-2.89% 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
-2.89%
Cap Rate
8.36%
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
$15,825
Deductible property tax
$3,025
Your total deduction
$43,234
Your adjusted annual income
$150,000 - $43,234 = $106,765
Taxes on $106,765 (30%)
$32,029
Your old tax bill
$45,000
Your new tax bill
$32,029
Estimated tax savings
$12,970
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