541 Trails End Rd
Blue Ridge, Georgia, 30513
2 bed • 2 bath • 6 guests • $324,900
Annual Revenue
$40,261
Profit (Cash Flow)
-$565
Cap Rate
6.6%
Annual Revenue
AirDNA projects $318/night at 46% occupancy ($53,428)
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.69% 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
-0.69%
Cap Rate
6.57%
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
$15,420
Deductible property tax
$3,217
Your total deduction
$46,286
Your adjusted annual income
$150,000 - $46,286 = $103,714
Taxes on $103,714 (30%)
$31,114
Your old tax bill
$45,000
Your new tax bill
$31,114
Estimated tax savings
$13,886
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