1799 Seed Lake Rd Lakemont, Georgia
5 bed • 3 bath • 15 guests
Purchase Price
Est. $4,665/mo
$1,121,400
Zestimate
$82,847
Annual Revenue
Median of 20 selected comps
- Avg Daily Rate
- $833
- Occupancy
- 27%
$15k
$120k
$230k
$350k
Sign up to see the data on 40 all comparables
Seasonality
Sign up to view the full seasonality chart
-$21,132
Profit
Revenue
$82,847
Operating Expenses
$33,149
Operating Income
$49,698
Mortgage & Taxes
$70,830
Profit (Cash Flow)
-$21,132
$265,452
Cash Investment
Down Payment
$210,000
Renos & Furnishing
$23,952
Closing Costs
$31,500
Total
$265,452
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.96%
Cap Rate
4.73%
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
$49,834
Deductible property tax
$10,395
Estimated gross deduction
$301,107
Your income tax rate
Estimated tax savings
$90,332
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...