95 Rosiey Ln
Blue Ridge, Georgia, 30513
4 bed • 3 bath • 8 guests • $525,000
Annual Revenue
$66,317
Profit (Cash Flow)
$8,604
Cash on Cash Return
6.5%
Annual Revenue
AirDNA projects $271/night at 67% occupancy ($66,317).
Occupancy Rate
Avg Daily Rate
Return Metrics
6.54% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.54%
Cap Rate
8.38%
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
$24,917
Deductible property tax
$5,197
Your total deduction
$70,134
Your adjusted annual income
$150,000 - $70,134 = $79,865
Taxes on $79,865 (30%)
$23,959
Your old tax bill
$45,000
Your new tax bill
$23,959
Estimated tax savings
$21,040
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