145 Lake Ridge Dr Blue Ridge, Georgia
3 bed • 3 bath • 9 guests
Purchase Price
Est. $2,177/mo
$510,000
Zestimate
$85,445
Annual Revenue
Manual override
- Avg Daily Rate
- $423
- Occupancy
- 55%
$10k
$45k
$80k
$115k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$16,869
Profit
Revenue
$85,445
Operating Expenses
$33,760
Operating Income
$51,685
Mortgage & Taxes
$34,817
Profit (Cash Flow)
$16,869
$101,672
Cash Investment
Down Payment
$73,500
Renos & Furnishing
$13,472
Closing Costs
$14,700
Total
$101,672
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
16.59%
Cap Rate
10.54%
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
$24,709
Deductible property tax
$4,851
Estimated gross deduction
$142,658
Your income tax rate
Estimated tax savings
$42,798
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...