206 Westfield Dr Warner Robins, Georgia
3 bed • 2 bath • 8 guests
Purchase Price
Est. $946/mo
$213,000
Zestimate
$41,083
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $184
- Occupancy
- 61%
$10k
$25k
$45k
$65k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$1,848
Profit
Revenue
$41,083
Operating Expenses
$23,335
Operating Income
$17,748
Mortgage & Taxes
$15,901
Profit (Cash Flow)
$1,848
$33,378
Cash Investment
Down Payment
$21,300
Renos & Furnishing
$10,688
Closing Costs
$1,390
Total
$33,378
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
5.53%
Cap Rate
8.33%
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
$11,373
Deductible property tax
$2,109
Estimated gross deduction
$64,094
Your income tax rate
Estimated tax savings
$19,228
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...