1322 Newport Dr Ellijay, Georgia, 30540
3 bed • 3 bath • 9 guests
Est. $2,203/mo
Inquire about this property
Contact Agent
$459,400
Zestimate
Airbnb Investor Score
$1,075
Annual Profit
7.0%
Cap Rate
0.9%
Cash on Cash
$52,581
Annual Revenue
BNBCalc predicts this property will get $244 per night with 59% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 46% of comparables
Top 44% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$56,555
Avg annual revenue
59%
Avg occupancy rate
$244
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$85k
$120k
Sign up to see the data on 40 all comparables
$1,075
Profit
Revenue
$52,581
Operating Expenses
$20,515
Operating Income
$32,065
Mortgage & Taxes
$30,990
Profit (Cash Flow)
$1,075
$114,412
Cash Investment
Down Payment
$91,880
Renos & Furnishing
$8,750
Closing Costs
$13,782
Total
$114,412
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.93%
Cap Rate
6.97%
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
$21,804
Deductible property tax
$4,548
Your total deduction
$45,644
Your adjusted annual income
$150,000 - $45,644 = $104,356
Taxes on $104,356 (30%)
$31,307
Your old tax bill
$45,000
Your new tax bill
$31,307
Estimated tax savings
$13,693
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:
0.59 sqft
Year built:
2006
Size:
2,626 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Other
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 0.59 sqft
- Building area: 2,626 sqft
- Garage: Yes
- Heating: Other
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: Central Air
- View: Other
- Parking: Attached, Garage
- Amenities: Dishwasher, Microwave, Refrigerator
- Price per square foot: $174
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 3051A 073
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $458,900
Schools
- Middle School: Clear Creek Middle School with 6/10 star rating
- High School: Gilmer High School with 5/10 star rating