27 S Park St Dahlonega, Georgia

3 bed • 2 bath • 6 guests

Purchase Price

Est. $2,106/mo

$47,278

Annual Revenue

Median of 25 selected comps

Avg Daily Rate: $295
Occupancy: 44%

$15k

$45k

$75k

$110k


Cozy Cabin near Historic Dahlonega Town Square	$109,098	$53,872	$383	78.1%	4	8	71	4	2	$150	❌	❌	❌	Yes / Yes	❌	⭐️ 4.9 (114)	Profile
New Listing! Downtown Getaway-Minutes to Dahlonega	$86,241	$43,122	$704	33.6%	3	8	41	5	2	$0	✅	✅	✅	Yes / Yes	❌	⭐️ 5 (1)	Profile
Gold Creekside Mtn View Cabin- 8.3 Minutes to Town	$85,006	$65,570	$407	57.2%	3	8	40	4	3	$195	❌	✅	✅	Yes / Yes	❌	⭐️ 4.93 (167)	Profile
Cabin Retreat at the Creek- Dahlonega Ga	$61,088	$34,779	$367	45.7%	2	6	51	3	2	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 5 (11)	—
New Pet-Friendly less than 5 minutes to Dahlonega Square	$59,088	$34,045	$278	58.3%	3	6	35	3	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (18)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,730/mo

Avg profit / month

-$791/mo

Best profit month

Oct $2,542

-$9,487

Profit

Revenue

$47,278

Operating Expenses

$24,790

Operating Income

$22,488

Mortgage & Taxes

$31,975

Profit (Cash Flow)

-$9,487

$117,520

Cash Investment

Down Payment

$94,800

Renos & Furnishing

$8,500

Closing Costs

$14,220

Total

$117,520

DSCR Ratio

Weak

0.70

Get prequalified to make an offer

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.07%

Cap Rate

4.74%

Return on Investment

9.19%

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

$22,497

Deductible property tax

$4,693

Estimated gross deduction

$135,235

Your income tax rate

Estimated tax savings

$40,570

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.