315 W Hall St
Savannah, Georgia, 31401-5522
4 bed • 3.5 bath • 12 guests • $825,000
Annual Revenue
$185,109
Profit (Cash Flow)
$91,721
Cap Rate
17.9%
Annual Revenue
AirDNA projects $859/night at 59% occupancy ($185,109)
Occupancy Rate
Avg Daily Rate
Return Metrics
45.71% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
45.71%
Cap Rate
17.86%
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
$39,155
Deductible property tax
$8,167
Your total deduction
$23,291
Your adjusted annual income
$150,000 - $23,291 = $126,709
Taxes on $126,709 (30%)
$38,013
Your old tax bill
$45,000
Your new tax bill
$38,013
Estimated tax savings
$6,987
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