1201 Macedonia Church Rd Blue Ridge, Georgia
3 bed • 2 bath • 9 guests
Purchase Price
Est. $3,110/mo
$75,555
Annual Revenue
Manual override
- Avg Daily Rate
- $345
- Occupancy
- 60%
$10k
$30k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,100
Profit
Revenue
$75,555
Operating Expenses
$31,435
Operating Income
$44,120
Mortgage & Taxes
$47,220
Profit (Cash Flow)
-$3,100
$174,200
Cash Investment
Down Payment
$140,000
Renos & Furnishing
$13,200
Closing Costs
$21,000
Total
$174,200
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.77%
Cap Rate
6.3%
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
$33,223
Deductible property tax
$6,930
Estimated gross deduction
$199,907
Your income tax rate
Estimated tax savings
$59,972
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...