2236 Walden Dr Augusta, Georgia
3 bed • 2 bath • 9 guests
Purchase Price
Est. $708/mo
$159,400
Zestimate
$37,583
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $255
- Occupancy
- 40%
$0k
$620k
$1k
$2k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,318
Profit
Revenue
$37,583
Operating Expenses
$22,512
Operating Income
$15,071
Mortgage & Taxes
$10,753
Profit (Cash Flow)
$4,318
$48,182
Cash Investment
Down Payment
$31,880
Renos & Furnishing
$11,520
Closing Costs
$4,782
Total
$48,182
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.96%
Cap Rate
9.45%
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
$7,565
Deductible property tax
$1,578
Estimated gross deduction
$48,076
Your income tax rate
Estimated tax savings
$14,423
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...