542 E Gaston St
Savannah, Georgia, 31401-5137
2 bed • 1 bath • 6 guests • $375,000
Annual Revenue
$66,576
Profit (Cash Flow)
$18,945
Cash on Cash Return
20.5%
Annual Revenue
AirDNA projects $294/night at 62% occupancy ($66,576).
Occupancy Rate
Avg Daily Rate
Return Metrics
20.48% 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
20.48%
Cap Rate
11.79%
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
$17,797
Deductible property tax
$3,712
Your total deduction
$36,380
Your adjusted annual income
$150,000 - $36,380 = $113,619
Taxes on $113,619 (30%)
$34,085
Your old tax bill
$45,000
Your new tax bill
$34,085
Estimated tax savings
$10,914
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