121 Crossrock Dr Blue Ridge, Georgia, 30513
4 bed • 3 bath • 12 guests
Est. $3,525/mo

Inquire about this property
Contact Agent
$70,770
Annual Revenue
Projected nightly rate is $346/night at 56% occupancy.
Top 101% of comparables
Top 101% of comparables
-$1,091
Profit
Revenue
$70,770
Operating Expenses
$22,280
Operating Income
$48,490
Mortgage & Taxes
$49,581
Profit (Cash Flow)
-$1,091
$179,800
Cash Investment
Down Payment
$147,000
Renos & Furnishing
$10,750
Closing Costs
$22,050
Total
$179,800
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.6%
Cap Rate
6.59%
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
$34,884
Deductible property tax
$7,276
Your total deduction
$75,390
Your adjusted annual income
$150,000 - $75,390 = $74,610
Taxes on $74,610 (30%)
$22,383
Your old tax bill
$45,000
Your new tax bill
$22,383
Estimated tax savings
$22,617
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com