519 E 37th St
Savannah, Georgia, 31401-9005
3 bed • 2.5 bath • 8 guests • $400,000
Annual Revenue
$77,745
Profit (Cash Flow)
$29,862
Cash on Cash Return
29.7%
Annual Revenue
AirDNA projects $367/night at 58% occupancy ($77,745).
Occupancy Rate
Avg Daily Rate
Return Metrics
29.67% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
29.67%
Cap Rate
14.2%
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
$18,984
Deductible property tax
$3,959
Your total deduction
$30,411
Your adjusted annual income
$150,000 - $30,411 = $119,588
Taxes on $119,588 (30%)
$35,876
Your old tax bill
$45,000
Your new tax bill
$35,876
Estimated tax savings
$9,123
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