601 Fir Ln
Ellijay, Georgia, 30540
5 bed • 5 bath • 14 guests • $780,000
Annual Revenue
$118,704
Profit (Cash Flow)
$36,984
Cash on Cash Return
19.2%
Annual Revenue
AirDNA projects $481/night at 60% occupancy ($105,409).
Occupancy Rate
Avg Daily Rate
Return Metrics
19.19% 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
19.19%
Cap Rate
11.48%
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
$37,019
Deductible property tax
$7,721
Your total deduction
$78,260
Your adjusted annual income
$150,000 - $78,260 = $71,739
Taxes on $71,739 (30%)
$21,521
Your old tax bill
$45,000
Your new tax bill
$21,521
Estimated tax savings
$23,478
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