1133 Mountain Tops Rd Blue Ridge, Georgia, 30513
2 bed • 2 bath • 6 guests
Est. $3,252/mo
Inquire about this property
Contact Agent
$678,000
Zestimate
Airbnb Investor Score
-$18,176
Annual Profit
4.1%
Cap Rate
-11.2%
Cash on Cash
$47,401
Annual Revenue
BNBCalc predicts this property will get $206 per night with 63% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 44% of comparables
Top 38% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$51,464
Avg annual revenue
63%
Avg occupancy rate
$206
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$60k
$95k
$135k
Sign up to see the data on 40 all comparables
-$18,177
Profit
Revenue
$47,401
Operating Expenses
$19,842
Operating Income
$27,559
Mortgage & Taxes
$45,736
Profit (Cash Flow)
-$18,177
$162,440
Cash Investment
Down Payment
$135,600
Renos & Furnishing
$6,500
Closing Costs
$20,340
Total
$162,440
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-11.18%
Cap Rate
4.06%
STR 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 est deduction will be...
Deductible mortgage interest
$32,179
Deductible property tax
$6,712
Your total deduction
$86,242
Your adjusted annual income
$150,000 - $86,242 = $63,758
Taxes on $63,758 (30%)
$19,127
Your old tax bill
$45,000
Your new tax bill
$19,127
Estimated tax savings
$25,873
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
0.83 sqft
Year built:
2023
Size:
-
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Heat Pump, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.83 sqft
- Building area: -
- Garage: No
- Heating: Heat pump, electric
- Pool: No
- Fireplaces: 2
- Basement: Yes
- Cooling: Central Air, Heat Pump
- View: Mountain(s), Seasonal
- Parking: Driveway, Gravel
- Amenities: Refrigerator, Range, Microwave, Dishwasher, Washer, Dryer
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0053 B 00106
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $678,000
Schools
- Elementary School: Blue Ridge Elementary School with 4/10 star rating
- Middle School: Fannin County Middle School with 6/10 star rating
- High School: Fannin County High School with 5/10 star rating