264 Sawmill Cir
Blue Ridge, Georgia, 30513
2 bed • 2 bath • 6 guests • $465,000
Annual Revenue
$42,054
Profit (Cash Flow)
-$8,449
Cap Rate
4.9%
Annual Revenue
AirDNA projects $202/night at 57% occupancy ($42,054)
Occupancy Rate
Avg Daily Rate
Return Metrics
-7.44% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.44%
Cap Rate
4.92%
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
$22,069
Deductible property tax
$4,604
Your total deduction
$73,352
Your adjusted annual income
$150,000 - $73,352 = $76,648
Taxes on $76,648 (30%)
$22,994
Your old tax bill
$45,000
Your new tax bill
$22,994
Estimated tax savings
$22,006
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