121 Terraza Ln Savannah, Georgia
3 bed • 2 bath • 9 guests
Purchase Price
Est. $666/mo
$284,200
Zestimate
$49,781
Annual Revenue
Median of 17 comps selected by Jennfier, creator of this analysis.
- Avg Daily Rate
- $268
- Occupancy
- 51%
$5k
$25k
$45k
$70k
Sign up to see the data on 34 all comparables
Seasonality
Sign up to view the full seasonality chart
$22,917
Profit
Revenue
$49,781
Operating Expenses
$25,379
Operating Income
$24,402
Mortgage & Taxes
$1,485
Profit (Cash Flow)
$22,917
$11,312
Cash Investment
Renos & Furnishing
$11,312
Total
$11,312
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
13.82%
Cap Rate
16.26%
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
$1,485
Estimated gross deduction
$38,263
Your income tax rate
Estimated tax savings
$11,479
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...