1341 Rosewood Dr Columbus, Georgia
4 bed • 3.5 bath • 10 guests
Purchase Price
Est. $1,022/mo
$51,054
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $344
- Occupancy
- 41%
$10k
$40k
$70k
$100k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,861
Profit
Revenue
$51,054
Operating Expenses
$25,678
Operating Income
$25,376
Mortgage & Taxes
$15,515
Profit (Cash Flow)
$9,861
$68,900
Cash Investment
Down Payment
$46,000
Renos & Furnishing
$16,000
Closing Costs
$6,900
Total
$68,900
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
14.31%
Cap Rate
11.03%
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
$10,916
Deductible property tax
$2,277
Estimated gross deduction
$69,183
Your income tax rate
Estimated tax savings
$20,755
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...