1363 Boat Rock Rd SW Atlanta, Georgia
3 bed • 2 bath • 9 guests
Purchase Price
Est. $777/mo
$45,194
Annual Revenue
Median of 25 comps selected by oseillc, creator of this analysis.
- Avg Daily Rate
- $320
- Occupancy
- 39%
$0k
$25k
$50k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,088
Profit
Revenue
$45,194
Operating Expenses
$24,301
Operating Income
$20,893
Mortgage & Taxes
$11,805
Profit (Cash Flow)
$9,088
$56,034
Cash Investment
Down Payment
$35,000
Renos & Furnishing
$15,784
Closing Costs
$5,250
Total
$56,034
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
16.21%
Cap Rate
11.93%
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
$8,306
Deductible property tax
$1,732
Estimated gross deduction
$53,722
Your income tax rate
Estimated tax savings
$16,117
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...