86 Windy Valley Ln
Blue Ridge, Georgia, 30513
3 bed • 4 bath • 10 guests • $695,000
Annual Revenue
$63,764
Profit (Cash Flow)
-$5,077
Cash on Cash Return
-3.0%
Annual Revenue
AirDNA projects $301/night at 58% occupancy ($63,764).
Occupancy Rate
Avg Daily Rate
Return Metrics
-3% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3%
Cap Rate
6.01%
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
$32,985
Deductible property tax
$6,880
Your total deduction
$105,971
Your adjusted annual income
$150,000 - $105,971 = $44,028
Taxes on $44,028 (30%)
$13,208
Your old tax bill
$45,000
Your new tax bill
$13,208
Estimated tax savings
$31,791
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