255 Hembree Forest Cir Roswell, Georgia
1 bed • 1 bath • 4 guests
Purchase Price
Est. $1,644/mo
$384,500
Zestimate
$55,417
Annual Revenue
Median of 6 comps selected by Frederico, creator of this analysis.
- Avg Daily Rate
- $291
- Occupancy
- 52%
$0k
$35k
$70k
$105k
Sign up to see the data on 32 all comparables
Seasonality
Sign up to view the full seasonality chart
$15,997
Profit
Revenue
$55,417
Operating Expenses
$15,043
Operating Income
$40,374
Mortgage & Taxes
$24,378
Profit (Cash Flow)
$15,997
$227,904
Cash Investment
Down Payment
$111,000
Renos & Furnishing
$109,504
Closing Costs
$7,400
Total
$227,904
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
7.01%
Cap Rate
10.91%
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
$17,962
Deductible property tax
$3,700
Estimated gross deduction
$136,862
Your income tax rate
Estimated tax savings
$41,058
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...