1412 Antietam Dr Columbus, Georgia
4 bed • 2.5 bath • 8 guests
Purchase Price
Est. $1,111/mo
$50,011
Annual Revenue
Median of 17 selected comps
- Avg Daily Rate
- $319
- Occupancy
- 43%
$5k
$35k
$65k
$100k
Sign up to see the data on 34 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,714
Profit
Revenue
$50,011
Operating Expenses
$25,433
Operating Income
$24,578
Mortgage & Taxes
$16,864
Profit (Cash Flow)
$7,714
$75,548
Cash Investment
Down Payment
$50,000
Renos & Furnishing
$18,048
Closing Costs
$7,500
Total
$75,548
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
10.21%
Cap Rate
9.83%
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
$11,865
Deductible property tax
$2,475
Estimated gross deduction
$75,396
Your income tax rate
Estimated tax savings
$22,619
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...