214 Sourwood Dr Blue Ridge, Georgia
2 bed • 1 bath • 6 guests
Purchase Price
Est. $1,446/mo
$39,693
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $244
- Occupancy
- 45%
$10k
$50k
$90k
$135k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$11,126
Profit
Revenue
$39,693
Operating Expenses
$23,008
Operating Income
$16,685
Mortgage & Taxes
$27,811
Profit (Cash Flow)
-$11,126
$9,664
Cash Investment
Renos & Furnishing
$9,664
Total
$9,664
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-21.39%
Cap Rate
5.12%
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
$21,793
Deductible property tax
$3,223
Estimated gross deduction
$100,382
Your income tax rate
Estimated tax savings
$30,115
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...