7000 Roswell Rd
Atlanta, Georgia, 30328-2384
1 bed • 1 bath • 1 guests • $1,500
Annual Revenue
$20,581
Profit (Cash Flow)
$4,129
Cash on Cash Return
89.9%
Annual Revenue
AirDNA projects $115/night at 49% occupancy ($20,581).
Occupancy Rate
Avg Daily Rate
Return Metrics
89.87% 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
89.87%
Cap Rate
281.72%
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
$71
Deductible property tax
$14
Your total deduction
-$1,199
Your adjusted annual income
$150,000 - -$1,199 = $151,199
Taxes on $151,199 (30%)
$45,359
Your old tax bill
$45,000
Your new tax bill
$45,359
Estimated tax savings
-$359
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