137 Oakton S Eatonton, Georgia
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $3,176/mo
$684,600
Zestimate
$41,172
Annual Revenue
Median of 25 comps selected by David, creator of this analysis.
- Avg Daily Rate
- $446
- Occupancy
- 25%
$0k
$30k
$60k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$30,415
Profit
Revenue
$41,172
Operating Expenses
$23,355
Operating Income
$17,817
Mortgage & Taxes
$48,232
Profit (Cash Flow)
-$30,415
$178,570
Cash Investment
Down Payment
$143,000
Renos & Furnishing
$14,120
Closing Costs
$21,450
Total
$178,570
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-17.03%
Cap Rate
2.49%
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
$33,935
Deductible property tax
$7,078
Estimated gross deduction
$204,382
Your income tax rate
Estimated tax savings
$61,315
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...