729 Poplar Hollow Rd Ellijay, Georgia, 30540-2562
3 bed • 2 bath • 8 guests • $305,999
Annual Revenue
$63,688
Profit (Cash Flow)
$21,088
Cap Rate
13.6%
Annual Revenue
AirDNA projects $329/night at 53% occupancy ($63,688)
Occupancy Rate
Avg Daily Rate
Return Metrics
26.07% 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
26.07%
Cap Rate
13.63%
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
$14,523
Deductible property tax
$3,029
Your total deduction
$22,811
Your adjusted annual income
$150,000 - $22,811 = $127,189
Taxes on $127,189 (30%)
$38,157
Your old tax bill
$45,000
Your new tax bill
$38,157
Estimated tax savings
$6,843
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