1175 McKendree Church Rd Lawrenceville, Georgia, 30043
2 bed • 2 bath • 2 guests
Est. $98/mo

Inquire about this property
Contact Agent
$26,904
Annual Revenue
Projected nightly rate is $127/night at 58% occupancy.
Top 101% of comparables
Top 101% of comparables
$8,950
Profit
Revenue
$26,904
Operating Expenses
$16,578
Operating Income
$10,326
Mortgage & Taxes
$1,376
Profit (Cash Flow)
$8,950
$11,192
Cash Investment
Down Payment
$4,080
Renos & Furnishing
$6,500
Closing Costs
$612
Total
$11,192
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
79.97%
Cap Rate
50.61%
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
$968
Deductible property tax
$202
Your total deduction
-$6,032
Your adjusted annual income
$150,000 - -$6,032 = $156,032
Taxes on $156,032 (30%)
$46,810
Your old tax bill
$45,000
Your new tax bill
$46,810
Estimated tax savings
-$1,810
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com