1049 Rockwater Road Ellijay, Georgia
2 bed • 3 bath • 6 guests
Purchase Price
Est. $3,331/mo
$46,289
Annual Revenue
Median of 21 comps selected by J, creator of this analysis.
- Avg Daily Rate
- $261
- Occupancy
- 49%
$5k
$35k
$70k
$105k
Sign up to see the data on 42 all comparables
Seasonality
Sign up to view the full seasonality chart
-$28,855
Profit
Revenue
$46,289
Operating Expenses
$24,558
Operating Income
$21,731
Mortgage & Taxes
$50,586
Profit (Cash Flow)
-$28,855
$190,749
Cash Investment
Down Payment
$149,980
Renos & Furnishing
$18,272
Closing Costs
$22,497
Total
$190,749
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-15.12%
Cap Rate
2.89%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$35,591
Deductible property tax
$7,424
Estimated gross deduction
$215,397
Your income tax rate
Estimated tax savings
$64,619
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.