185 Willow Stream Ct Roswell, Georgia
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,528/mo
$343,900
Zestimate
$71,948
Annual Revenue
Median of 20 selected comps
- Avg Daily Rate
- $355
- Occupancy
- 56%
$10k
$100k
$190k
$290k
Sign up to see the data on 39 all comparables
Seasonality
Sign up to view the full seasonality chart
$18,161
Profit
Revenue
$71,948
Operating Expenses
$30,588
Operating Income
$41,360
Mortgage & Taxes
$23,198
Profit (Cash Flow)
$18,161
$91,065
Cash Investment
Down Payment
$68,780
Renos & Furnishing
$11,968
Closing Costs
$10,317
Total
$91,065
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
19.94%
Cap Rate
12.02%
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
$16,322
Deductible property tax
$3,405
Estimated gross deduction
$99,857
Your income tax rate
Estimated tax savings
$29,957
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...