249 Durham Park Way Pooler, GA, 31322
3 bed • 2 bath • 9 guests
Est. $11/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$34,137
Annual Profit
1524.0%
Cap Rate
378.6%
Cash on Cash
$55,137
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $213/night at 76% occupancy.Projected nightly rate is $204/night at 74% occupancy.
Top 63% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$57,521
Avg annual revenue
74%
Avg occupancy rate
$204
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$65k
$100k
$145k
Sign up to see the data on 40 all comparables
$34,138
Profit
Revenue
$55,137
Operating Expenses
$20,848
Operating Income
$34,289
Mortgage & Taxes
$152
Profit (Cash Flow)
$34,138
$9,018
Cash Investment
Down Payment
$450
Renos & Furnishing
$8,500
Closing Costs
$68
Total
$9,018
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
378.57%
Cap Rate
1,523.97%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$107
Deductible property tax
$22
Your total deduction
-$32,742
Your adjusted annual income
$150,000 - -$32,742 = $182,742
Taxes on $182,742 (30%)
$54,823
Your old tax bill
$45,000
Your new tax bill
$54,823
Estimated tax savings
-$9,823
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -