15 Lobo Trail Morganton, Georgia, 30560
3 bed • 3 bath • 9 guests
Est. $1,704/mo
Inquire about this property
Contact Agent
$355,300
Zestimate
Airbnb Investor Score
$2,940
Annual Profit
7.6%
Cap Rate
25.9%
Cash on Cash
$46,653
Annual Revenue
BNBCalc predicts this property will get $241 per night with 53% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.
Top 56% of comparables
Top 28% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$47,371
Avg annual revenue
53%
Avg occupancy rate
$241
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$75k
$100k
Sign up to see the data on 40 all comparables
$23,390
Profit
Revenue
$46,653
Operating Expenses
$19,745
Operating Income
$26,908
Mortgage & Taxes
$3,517
Profit (Cash Flow)
$23,390
$90,469
Cash Investment
Down Payment
$71,060
Renos & Furnishing
$8,750
Closing Costs
$10,659
Total
$90,469
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
25.85%
Cap Rate
7.57%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$16,863
Deductible property tax
$3,517
Your total deduction
$33,466
Your adjusted annual income
$150,000 - $33,466 = $116,534
Taxes on $116,534 (30%)
$34,960
Your old tax bill
$45,000
Your new tax bill
$34,960
Estimated tax savings
$10,040
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
1.5 sqft
Year built:
1997
Size:
2,256 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Central, Dual Fuel
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 1.5 sqft
- Building area: 2,256 sqft
- Garage: Yes
- Heating: Central, dual fuel
- Pool: No
- Fireplaces: 2
- Basement: Yes
- Cooling: Central Air, Electric
- View: Mountain(s), Seasonal, Year Round, Long Range
- Parking: Driveway, Gravel
- Amenities: Refrigerator, Range, Dishwasher, Tankless Water Heater
- Price per square foot: $157
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0025 04913
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $398,266
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $355,300
Schools
- Elementary School: East Fannin Elementary School with 4/10 star rating
- Middle School: Fannin County Middle School with 6/10 star rating
- High School: Fannin County High School with 5/10 star rating