1050 Piedmont Ave NE Atlanta, Georgia
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,282/mo
$59,750
Annual Revenue
Median of 25 comps selected by oseillc, creator of this analysis.
- Avg Daily Rate
- $322
- Occupancy
- 51%
$15k
$65k
$120k
$175k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$12,567
Profit
Revenue
$59,750
Operating Expenses
$27,721
Operating Income
$32,029
Mortgage & Taxes
$19,461
Profit (Cash Flow)
$12,567
$72,307
Cash Investment
Down Payment
$57,700
Renos & Furnishing
$5,952
Closing Costs
$8,655
Total
$72,307
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
17.38%
Cap Rate
11.1%
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
$13,693
Deductible property tax
$2,856
Estimated gross deduction
$82,544
Your income tax rate
Estimated tax savings
$24,763
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.