3349 Old Atlanta Rd Suwanee, Georgia, 30024-1103
3 bed • 2 bath • 6 guests • $275,000
Annual Revenue
$42,514
Profit (Cash Flow)
$1,792
Cap Rate
8.5%
Annual Revenue
AirDNA projects $194/night at 60% occupancy ($42,514)
Occupancy Rate
Avg Daily Rate
Return Metrics
2.22% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.22%
Cap Rate
8.47%
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
$15,499
Deductible property tax
$2,722
Your total deduction
$46,561
Your adjusted annual income
$150,000 - $46,561 = $103,439
Taxes on $103,439 (30%)
$31,032
Your old tax bill
$45,000
Your new tax bill
$31,032
Estimated tax savings
$13,968
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