2005 Harwinor Rd SE Smyrna, Georgia
4 bed • 2 bath • 12 guests
Purchase Price
Est. $1,372/mo
$308,900
Zestimate
$61,146
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $426
- Occupancy
- 39%
$5k
$50k
$95k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$12,259
Profit
Revenue
$61,146
Operating Expenses
$28,049
Operating Income
$33,097
Mortgage & Taxes
$20,837
Profit (Cash Flow)
$12,259
$83,975
Cash Investment
Down Payment
$61,780
Renos & Furnishing
$12,928
Closing Costs
$9,267
Total
$83,975
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
14.59%
Cap Rate
10.71%
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
$14,661
Deductible property tax
$3,058
Estimated gross deduction
$90,347
Your income tax rate
Estimated tax savings
$27,104
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...