⚡️
Reveal your property’s rental profitability
Buy this property and list it on Airbnb.
2487 Bullen Gap
Blue Ridge, GA, 30513
4 bed • 3 bath • 12 guests • $670,600
Zestimate: $670,600
Annual Revenue
$57,679
Annual revenue range
$50,623 - $106,843
Profit (Cash Flow)
$17,805
Cap Rate
5.4%
Cash on Cash Return
3.3%
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $373/night at 45% occupancy ($61,306). Airbtics projects $329/night at 48% occupancy ($57,679).
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$57,679
$57,679
Loading...
Loading...
Return Metrics
3.33% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.33%
Cap Rate
5.44%
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
$9,946
Deductible property tax
$6,638
Your total deduction
$85,518
Your adjusted annual income
$150,000 - $85,518 = $64,481
Taxes on $64,481 (30%)
$19,344
Your old tax bill
$45,000
Your new tax bill
$19,344
Estimated tax savings
$25,655
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