301 Englewood Ave SE
Atlanta, Georgia, 30315-2403
1 bed • 1 bath • 2 guests • $200,000
Annual Revenue
$27,115
Profit (Cash Flow)
-$3,577
Cash on Cash Return
-7.1%
Annual Revenue
AirDNA projects $128/night at 65% occupancy ($30,388).
Occupancy Rate
Avg Daily Rate
Return Metrics
-7.11% 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
-7.11%
Cap Rate
4.95%
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
$9,492
Deductible property tax
$1,979
Your total deduction
$33,674
Your adjusted annual income
$150,000 - $33,674 = $116,325
Taxes on $116,325 (30%)
$34,897
Your old tax bill
$45,000
Your new tax bill
$34,897
Estimated tax savings
$10,102
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