369 Luther Cain Dr
Suches, Georgia, 30572-1905
3 bed • 2 bath • 6 guests • $275,000
Annual Revenue
$49,424
Profit (Cash Flow)
$10,779
Cash on Cash Return
15.0%
Annual Revenue
AirDNA projects $199/night at 68% occupancy ($49,424).
Occupancy Rate
Avg Daily Rate
Return Metrics
15.02% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.02%
Cap Rate
10.66%
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
$13,051
Deductible property tax
$2,722
Your total deduction
$32,309
Your adjusted annual income
$150,000 - $32,309 = $117,690
Taxes on $117,690 (30%)
$35,307
Your old tax bill
$45,000
Your new tax bill
$35,307
Estimated tax savings
$9,692
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