912 Old Fjord Rd
Blue Ridge, Georgia, 30513
2 bed • 1 bath • 4 guests • $315,000
Annual Revenue
$68,757
Profit (Cash Flow)
$19,552
Cash on Cash Return
20.6%
Annual Revenue
AirDNA projects $251/night at 75% occupancy ($68,757).
Occupancy Rate
Avg Daily Rate
Return Metrics
20.64% 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
20.64%
Cap Rate
13.47%
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
$16,616
Deductible property tax
$3,465
Your total deduction
$42,007
Your adjusted annual income
$150,000 - $42,007 = $107,992
Taxes on $107,992 (30%)
$32,397
Your old tax bill
$45,000
Your new tax bill
$32,397
Estimated tax savings
$12,602
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