6385 Hwy 2
Epworth, Georgia, 30541
3 bed • 2 bath • 9 guests • $400,000
Annual Revenue
$59,838
Profit (Cash Flow)
$11,403
Cap Rate
9.6%
Annual Revenue
AirDNA projects $381/night at 43% occupancy ($59,838)
Occupancy Rate
Avg Daily Rate
Return Metrics
11.34% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
11.34%
Cap Rate
9.59%
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
$18,984
Deductible property tax
$3,960
Your total deduction
$44,983
Your adjusted annual income
$150,000 - $44,983 = $105,017
Taxes on $105,017 (30%)
$31,505
Your old tax bill
$45,000
Your new tax bill
$31,505
Estimated tax savings
$13,495
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