1888 Valley View Dr Jasper, Georgia
3 bed • 3 bath • 9 guests
Purchase Price
Est. $2,037/mo
$468,500
Zestimate
$78,008
Annual Revenue
Manual override
- Avg Daily Rate
- $330
- Occupancy
- 65%
$5k
$35k
$70k
$100k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,592
Profit
Revenue
$78,008
Operating Expenses
$29,100
Operating Income
$48,908
Mortgage & Taxes
$35,316
Profit (Cash Flow)
$13,592
$152,447
Cash Investment
Down Payment
$91,700
Renos & Furnishing
$46,992
Closing Costs
$13,755
Total
$152,447
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.91%
Cap Rate
10.66%
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
$27,278
Deductible property tax
$4,539
Estimated gross deduction
$147,961
Your income tax rate
Estimated tax savings
$44,388
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...