306 Lexington Heights
Athens, Georgia, 30605
2 bed • 2 bath • 6 guests • $225,000
Annual Revenue
$37,565
Profit (Cash Flow)
$3,834
Cap Rate
8.4%
Annual Revenue
AirDNA projects $187/night at 55% occupancy ($37,565)
Occupancy Rate
Avg Daily Rate
Return Metrics
6.58% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.58%
Cap Rate
8.44%
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
$10,679
Deductible property tax
$2,228
Your total deduction
$28,219
Your adjusted annual income
$150,000 - $28,219 = $121,781
Taxes on $121,781 (30%)
$36,534
Your old tax bill
$45,000
Your new tax bill
$36,534
Estimated tax savings
$8,466
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