1701 Satilla Blvd Waycross, Georgia
4 bed • 3 bath • 12 guests
Purchase Price
Est. $884/mo
$37,583
Annual Revenue
Median of 18 selected comps
- Avg Daily Rate
- $216
- Occupancy
- 48%
$5k
$30k
$55k
$85k
Sign up to see the data on 35 all comparables
Seasonality
Sign up to view the full seasonality chart
$1,647
Profit
Revenue
$37,583
Operating Expenses
$22,512
Operating Income
$15,071
Mortgage & Taxes
$13,424
Profit (Cash Flow)
$1,647
$68,954
Cash Investment
Down Payment
$39,800
Renos & Furnishing
$23,184
Closing Costs
$5,970
Total
$68,954
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.38%
Cap Rate
7.57%
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
$9,445
Deductible property tax
$1,970
Estimated gross deduction
$62,660
Your income tax rate
Estimated tax savings
$18,798
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...