450 Mull Valley Rd
Morganton, Georgia, 30560
2 bed • 1 bath • 6 guests • $205,000
Annual Revenue
$51,338
Profit (Cash Flow)
$17,160
Cash on Cash Return
16.0%
Annual Revenue
AirDNA projects $251/night at 56% occupancy ($51,338).
Occupancy Rate
Avg Daily Rate
Return Metrics
15.97% 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
15.97%
Cap Rate
15.11%
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
$9,729
Deductible property tax
$2,029
Your total deduction
$49,461
Your adjusted annual income
$150,000 - $49,461 = $100,538
Taxes on $100,538 (30%)
$30,161
Your old tax bill
$45,000
Your new tax bill
$30,161
Estimated tax savings
$14,838
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