2266 Carver Dr NW Atlanta, Georgia
3 bed • 2 bath • 8 guests
Purchase Price
Est. $1,219/mo
$274,500
Zestimate
$36,077
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $245
- Occupancy
- 40%
$5k
$30k
$60k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$4,598
Profit
Revenue
$36,077
Operating Expenses
$22,158
Operating Income
$13,919
Mortgage & Taxes
$18,517
Profit (Cash Flow)
-$4,598
$73,535
Cash Investment
Down Payment
$54,900
Renos & Furnishing
$10,400
Closing Costs
$8,235
Total
$73,535
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.25%
Cap Rate
5.07%
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
$13,028
Deductible property tax
$2,718
Estimated gross deduction
$79,959
Your income tax rate
Estimated tax savings
$23,988
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...