1917 Penelope Rd NW Atlanta, Georgia
7 bed • 3 bath • 21 guests
Purchase Price
Est. $1,637/mo
$368,600
Zestimate
$105,784
Annual Revenue
Median of 22 comps selected by oseillc, creator of this analysis.
- Avg Daily Rate
- $629
- Occupancy
- 46%
$35k
$560k
$1k
$2k
Sign up to see the data on 43 all comparables
Seasonality
Sign up to view the full seasonality chart
$42,380
Profit
Revenue
$105,784
Operating Expenses
$38,539
Operating Income
$67,245
Mortgage & Taxes
$24,865
Profit (Cash Flow)
$42,380
$105,898
Cash Investment
Down Payment
$73,720
Renos & Furnishing
$21,120
Closing Costs
$11,058
Total
$105,898
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
40.01%
Cap Rate
18.24%
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
$17,494
Deductible property tax
$3,649
Estimated gross deduction
$109,516
Your income tax rate
Estimated tax savings
$32,855
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...