258 Dupont Drive Blue Ridge, Georgia
3 bed • 3 bath • 9 guests
Purchase Price
Est. $2,675/mo
$56,319
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $319
- Occupancy
- 48%
$15k
$45k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$11,211
Profit
Revenue
$56,319
Operating Expenses
$26,915
Operating Income
$29,404
Mortgage & Taxes
$40,615
Profit (Cash Flow)
-$11,211
$152,879
Cash Investment
Down Payment
$120,417
Renos & Furnishing
$14,400
Closing Costs
$18,062
Total
$152,879
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.33%
Cap Rate
4.88%
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
$28,575
Deductible property tax
$5,961
Estimated gross deduction
$172,858
Your income tax rate
Estimated tax savings
$51,857
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...