16 Toccoa Ridge Rd Mineral Bluff, Georgia
3 bed • 3 bath • 10 guests
Purchase Price
Est. $2,439/mo
$519,200
Zestimate
$50,952
Annual Revenue
Median of 25 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $342
- Occupancy
- 41%
$10k
$45k
$85k
$125k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$11,736
Profit
Revenue
$50,952
Operating Expenses
$25,654
Operating Income
$25,298
Mortgage & Taxes
$37,034
Profit (Cash Flow)
-$11,736
$146,110
Cash Investment
Down Payment
$109,800
Renos & Furnishing
$19,840
Closing Costs
$16,470
Total
$146,110
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.03%
Cap Rate
4.6%
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
$26,056
Deductible property tax
$5,435
Estimated gross deduction
$159,631
Your income tax rate
Estimated tax savings
$47,889
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...