15 Wedgewood Dr Jasper, Georgia
5 bed • 4.5 bath • 15 guests
Purchase Price
Est. $2,440/mo
$639,300
Zestimate
$100,342
Annual Revenue
Manual override
- Avg Daily Rate
- $462
- Occupancy
- 59%
$10k
$35k
$65k
$95k
Sign up to see the data on 41 all comparables
Seasonality
Sign up to view the full seasonality chart
$21,552
Profit
Revenue
$100,342
Operating Expenses
$36,480
Operating Income
$63,862
Mortgage & Taxes
$42,310
Profit (Cash Flow)
$21,552
$205,019
Cash Investment
Down Payment
$109,860
Renos & Furnishing
$78,680
Closing Costs
$16,479
Total
$205,019
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
10.51%
Cap Rate
11.62%
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
$32,680
Deductible property tax
$5,438
Estimated gross deduction
$183,977
Your income tax rate
Estimated tax savings
$55,193
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...