1322 Newport Dr Ellijay, GA, 30540
3 bed • 3 bath • 10 guests
Est. $2,206/mo
Inquire about this property
Contact Agent
$458,900
Zestimate
Airbnb Investor Score
$1,549
Annual Profit
7.1%
Cap Rate
1.4%
Cash on Cash
$53,172
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $262/night at 53% occupancy.Projected nightly rate is $237/night at 56% occupancy.
Top 44% of comparables
Top 33% 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.
$52,565
Avg annual revenue
56%
Avg occupancy rate
$237
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$80k
$115k
Sign up to see the data on 40 all comparables
$1,550
Profit
Revenue
$53,172
Operating Expenses
$20,592
Operating Income
$32,580
Mortgage & Taxes
$31,030
Profit (Cash Flow)
$1,550
$114,550
Cash Investment
Down Payment
$92,000
Renos & Furnishing
$8,750
Closing Costs
$13,800
Total
$114,550
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.35%
Cap Rate
7.08%
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
$21,832
Deductible property tax
$4,554
Your total deduction
$45,229
Your adjusted annual income
$150,000 - $45,229 = $104,771
Taxes on $104,771 (30%)
$31,431
Your old tax bill
$45,000
Your new tax bill
$31,431
Estimated tax savings
$13,569
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