114 Ellis St Augusta, Georgia
2 bed • 2 bath • 6 guests
Purchase Price
Est. $649/mo
$146,100
Zestimate
$25,168
Annual Revenue
Median of 25 comps selected by Jonathan, creator of this analysis.
- Avg Daily Rate
- $166
- Occupancy
- 41%
$5k
$40k
$75k
$115k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$4,282
Profit
Revenue
$25,168
Operating Expenses
$19,594
Operating Income
$5,574
Mortgage & Taxes
$9,855
Profit (Cash Flow)
-$4,282
$44,075
Cash Investment
Down Payment
$29,220
Renos & Furnishing
$10,472
Closing Costs
$4,383
Total
$44,075
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-9.71%
Cap Rate
3.81%
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
$6,934
Deductible property tax
$1,446
Estimated gross deduction
$44,039
Your income tax rate
Estimated tax savings
$13,212
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.
Property Overview
Loading...