249 Sugar Mountain Rd
Blue Ridge, Georgia, 30513-3949
3 bed • 3 bath • 10 guests • $599,000
Annual Revenue
$67,899
Profit (Cash Flow)
$4,988
Cap Rate
7.6%
Annual Revenue
AirDNA projects $338/night at 55% occupancy ($67,899)
Occupancy Rate
Avg Daily Rate
Return Metrics
3.62% 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
3.62%
Cap Rate
7.57%
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
$28,429
Deductible property tax
$5,930
Your total deduction
$76,999
Your adjusted annual income
$150,000 - $76,999 = $73,001
Taxes on $73,001 (30%)
$21,900
Your old tax bill
$45,000
Your new tax bill
$21,900
Estimated tax savings
$23,100
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