385 Pine Knot Dr
Cleveland, Georgia, 30528-8349
3 bed • 2.5 bath • 8 guests • $850,000
Annual Revenue
$54,735
Profit (Cash Flow)
-$23,396
Cash on Cash Return
-11.5%
Annual Revenue
AirDNA projects $254/night at 59% occupancy ($54,735).
Occupancy Rate
Avg Daily Rate
Return Metrics
-11.46% 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
-11.46%
Cap Rate
3.99%
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
$40,341
Deductible property tax
$8,415
Your total deduction
$145,256
Your adjusted annual income
$150,000 - $145,256 = $4,743
Taxes on $4,743 (30%)
$1,423
Your old tax bill
$45,000
Your new tax bill
$1,423
Estimated tax savings
$43,576
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