76 W Dixie Ave SE
Marietta, Georgia, 30008-2555
5 bed • 2 bath • 10 guests • $420,000
Annual Revenue
$64,100
Profit (Cash Flow)
$13,767
Cap Rate
10.0%
Annual Revenue
AirDNA projects $390/night at 45% occupancy ($64,100)
Occupancy Rate
Avg Daily Rate
Return Metrics
12.61% 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
12.61%
Cap Rate
10.02%
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
$19,934
Deductible property tax
$4,158
Your total deduction
$46,129
Your adjusted annual income
$150,000 - $46,129 = $103,871
Taxes on $103,871 (30%)
$31,161
Your old tax bill
$45,000
Your new tax bill
$31,161
Estimated tax savings
$13,839
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