210 Cornett Dr Ellijay, Georgia
5 bed • 3 bath • 15 guests
Purchase Price
Est. $2,443/mo
$58,055
Annual Revenue
Median of 20 selected comps
- Avg Daily Rate
- $398
- Occupancy
- 40%
$10k
$85k
$165k
$250k
Sign up to see the data on 39 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,362
Profit
Revenue
$58,055
Operating Expenses
$27,323
Operating Income
$30,732
Mortgage & Taxes
$37,095
Profit (Cash Flow)
-$6,362
$147,277
Cash Investment
Down Payment
$109,980
Renos & Furnishing
$20,800
Closing Costs
$16,497
Total
$147,277
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.32%
Cap Rate
5.58%
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
$26,099
Deductible property tax
$5,444
Estimated gross deduction
$160,171
Your income tax rate
Estimated tax savings
$48,051
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...