2741 Pioneer Ct
Atlanta, Georgia, 30341
3 bed • 2 bath • 8 guests • $389,000
Annual Revenue
$41,141
Profit (Cash Flow)
-$4,119
Cap Rate
5.7%
Annual Revenue
AirDNA projects $176/night at 64% occupancy ($41,141)
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.2% 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
-4.2%
Cap Rate
5.68%
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
$18,462
Deductible property tax
$3,851
Your total deduction
$59,002
Your adjusted annual income
$150,000 - $59,002 = $90,998
Taxes on $90,998 (30%)
$27,299
Your old tax bill
$45,000
Your new tax bill
$27,299
Estimated tax savings
$17,701
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