187 Pleasant Gap Cemetery Rd
Ellijay, Georgia, 30540-2853
3 bed • 3 bath • 6 guests • $300,000
Annual Revenue
$59,374
Profit (Cash Flow)
$17,743
Cap Rate
12.7%
Annual Revenue
AirDNA projects $254/night at 64% occupancy ($59,374)
Occupancy Rate
Avg Daily Rate
Return Metrics
22.82% 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
22.82%
Cap Rate
12.65%
Tax Calculator (USA)
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
$14,238
Deductible property tax
$2,970
Your total deduction
$25,002
Your adjusted annual income
$150,000 - $25,002 = $124,998
Taxes on $124,998 (30%)
$37,499
Your old tax bill
$45,000
Your new tax bill
$37,499
Estimated tax savings
$7,501
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