76 W Dixie Ave SE
Marietta, Georgia, 30008-2555
5 bed • 2 bath • 10 guests • $420,000
Annual Revenue
$64,100
Profit (Cash Flow)
$13,767
Cash on Cash Return
12.6%
Annual Revenue
AirDNA projects $390/night at 45% occupancy ($64,100).
Occupancy Rate
Avg Daily Rate
Return Metrics
12.61% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
12.61%
Cap Rate
10.02%
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
$19,933
Deductible property tax
$4,158
Your total deduction
$51,729
Your adjusted annual income
$150,000 - $51,729 = $98,270
Taxes on $98,270 (30%)
$29,481
Your old tax bill
$45,000
Your new tax bill
$29,481
Estimated tax savings
$15,518
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