2060 Ruth St NW Atlanta, Georgia
4 bed • 2.5 bath • 10 guests
Purchase Price
Est. $1,333/mo
$58,128
Annual Revenue
Median of 0 comps selected by oseillc, creator of this analysis.
- Avg Daily Rate
- $411
- Occupancy
- 39%
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,551
Profit
Revenue
$58,128
Operating Expenses
$27,340
Operating Income
$30,788
Mortgage & Taxes
$20,237
Profit (Cash Flow)
$10,551
$102,120
Cash Investment
Down Payment
$60,000
Renos & Furnishing
$33,120
Closing Costs
$9,000
Total
$102,120
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
10.33%
Cap Rate
10.26%
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
$14,238
Deductible property tax
$2,970
Estimated gross deduction
$93,913
Your income tax rate
Estimated tax savings
$28,174
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...