11440 Melanie Ln Georgetown, Tennessee
1 bed • 3 bath • 1 guests
Purchase Price
Est. $1,152/mo
$259,400
Zestimate
$23,148
Annual Revenue
Median of 14 selected comps
- Avg Daily Rate
- $144
- Occupancy
- 44%
$0k
$15k
$30k
$45k
Sign up to see the data on 27 all comparables
Seasonality
Sign up to view the full seasonality chart
$1,460
Profit
Revenue
$23,148
Operating Expenses
$19,120
Operating Income
$4,028
Mortgage & Taxes
$2,568
Profit (Cash Flow)
$1,460
$15,232
Cash Investment
Renos & Furnishing
$15,232
Total
$15,232
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
0.51%
Cap Rate
1.55%
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
$0
Deductible property tax
$2,568
Estimated gross deduction
$64,871
Your income tax rate
Estimated tax savings
$19,461
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...