1238 Sambar Cir Grovetown, GA, 30813
4 bed β’ 2 bath β’ 12 guests
Est. $1,496/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$8,966
Annual Profit
9.6%
Cap Rate
10.9%
Cash on Cash
$50,221
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $174/night at 47% occupancy.Projected nightly rate is $275/night at 50% occupancy.
Top 61% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$47,348
Avg annual revenue
50%
Avg occupancy rate
$275
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$85k
$120k
Sign up to see the data on 10 all comparables
$8,966
Profit
Revenue
$50,221
Operating Expenses
$20,209
Operating Income
$30,012
Mortgage & Taxes
$21,046
Profit (Cash Flow)
$8,966
$82,258
Cash Investment
Down Payment
$62,398
Renos & Furnishing
$10,500
Closing Costs
$9,360
Total
$82,258
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
10.9%
Cap Rate
9.61%
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
$14,807
Deductible property tax
$3,089
Your total deduction
$23,391
Your adjusted annual income
$150,000 - $23,391 = $126,609
Taxes on $126,609 (30%)
$37,983
Your old tax bill
$45,000
Your new tax bill
$37,983
Estimated tax savings
$7,017
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -