145 Rocky Top Rd Blue Ridge, Georgia
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,279/mo
$51,334
Annual Revenue
Manual override
- Avg Daily Rate
- $369
- Occupancy
- 38%
$10k
$35k
$65k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,014
Profit
Revenue
$51,334
Operating Expenses
$25,743
Operating Income
$25,591
Mortgage & Taxes
$34,605
Profit (Cash Flow)
-$9,014
$127,204
Cash Investment
Down Payment
$102,598
Renos & Furnishing
$9,216
Closing Costs
$15,390
Total
$127,204
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.08%
Cap Rate
4.98%
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
$24,347
Deductible property tax
$5,079
Estimated gross deduction
$146,364
Your income tax rate
Estimated tax savings
$43,909
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...