251 Live Oak Dr Athens, Georgia, 30606
2 bed • 2 bath • 6 guests
Est. $1,143/mo
Inquire about this property
Contact Agent
$238,300
Zestimate
Airbnb Investor Score
-$2,662
Annual Profit
5.6%
Cap Rate
-4.3%
Cash on Cash
$31,141
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $160/night at 40% occupancy.Projected nightly rate is $147/night at 58% occupancy.
Top 48% of comparables
Top 38% 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.
$32,089
Avg annual revenue
58%
Avg occupancy rate
$147
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$55k
$80k
Sign up to see the data on 40 all comparables
-$2,663
Profit
Revenue
$31,141
Operating Expenses
$17,728
Operating Income
$13,412
Mortgage & Taxes
$16,075
Profit (Cash Flow)
-$2,663
$61,309
Cash Investment
Down Payment
$47,660
Renos & Furnishing
$6,500
Closing Costs
$7,149
Total
$61,309
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.34%
Cap Rate
5.62%
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
$11,310
Deductible property tax
$2,359
Your total deduction
$27,168
Your adjusted annual income
$150,000 - $27,168 = $122,832
Taxes on $122,832 (30%)
$36,850
Your old tax bill
$45,000
Your new tax bill
$36,850
Estimated tax savings
$8,150
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:
0.6 sqft
Year built:
1983
Size:
1,200 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 0.6 sqft
- Building area: 1,200 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Central Air
- View: Trees/Woods
- Parking: None
- Amenities: Dishwasher, Electric Range, Refrigerator, Electric Oven
- Price per square foot: $198
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 061A4 D010
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $204,827
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $238,300
Schools
- Elementary School: Whitehead Road Elementary School with 4/10 star rating
- Middle School: Burney-Harris-Lyons Middle School with 6/10 star rating
- High School: Clarke Central High School with 4/10 star rating