450 Mull Valley Rd Morganton, Georgia, 30560
2 bed • 1 bath • 6 guests • $205,000
Annual Revenue
$51,339
Profit (Cash Flow)
$17,161
Cap Rate
15.1%
Annual Revenue
AirDNA projects $251/night at 56% occupancy ($51,339)
Occupancy Rate
Avg Daily Rate
Return Metrics
15.97% cash on cash return is a great return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.97%
Cap Rate
15.11%
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
$9,730
Deductible property tax
$2,029
Your total deduction
$22,470
Your adjusted annual income
$150,000 - $22,470 = $127,530
Taxes on $127,530 (30%)
$38,259
Your old tax bill
$45,000
Your new tax bill
$38,259
Estimated tax savings
$6,741
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