1511 Joseph E. Boone Blvd NW Atlanta, Georgia
6 bed • 6 bath • 18 guests
Purchase Price
Est. $1,333/mo
$258,808
Annual Revenue
Median of 16 comps selected by oseillc, creator of this analysis.
- Avg Daily Rate
- $1,367
- Occupancy
- 52%
$40k
$570k
$1k
$2k
Sign up to see the data on 32 all comparables
Seasonality
Sign up to view the full seasonality chart
$164,071
Profit
Revenue
$258,808
Operating Expenses
$74,500
Operating Income
$184,308
Mortgage & Taxes
$20,237
Profit (Cash Flow)
$164,071
$104,424
Cash Investment
Down Payment
$60,000
Renos & Furnishing
$35,424
Closing Costs
$9,000
Total
$104,424
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
157.12%
Cap Rate
61.43%
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
$14,238
Deductible property tax
$2,970
Estimated gross deduction
$94,605
Your income tax rate
Estimated tax savings
$28,381
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...