541 Trails End Rd Blue Ridge, Georgia, 30513
2 bed • 2 bath • 6 guests
Est. $1,558/mo

Inquire about this property
Contact Agent
$40,261
Annual Revenue
AirDNA projects $318/night at 46% occupancy ($53,427.89).
Top 101% of comparables
Top 101% of comparables
$30
Profit
Revenue
$40,261
Operating Expenses
$18,314
Operating Income
$21,947
Mortgage & Taxes
$21,917
Profit (Cash Flow)
$30
$81,227
Cash Investment
Down Payment
$64,980
Renos & Furnishing
$6,500
Closing Costs
$9,747
Total
$81,227
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.03%
Cap Rate
6.75%
STR 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 est deduction will be...
Deductible mortgage interest
$15,420
Deductible property tax
$3,217
Your total deduction
$70,951
Your adjusted annual income
$150,000 - $70,951 = $79,049
Taxes on $79,049 (30%)
$23,715
Your old tax bill
$45,000
Your new tax bill
$23,715
Estimated tax savings
$21,285
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com