270 Rhodes Dr Athens, Georgia
4 bed • 3 bath • 12 guests
Purchase Price
Est. $1,343/mo
$302,400
Zestimate
$106,778
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $848
- Occupancy
- 34%
$20k
$70k
$125k
$185k
Sign up to see the data on 49 all comparables
Seasonality
Sign up to view the full seasonality chart
$47,606
Profit
Revenue
$106,778
Operating Expenses
$38,773
Operating Income
$68,005
Mortgage & Taxes
$20,399
Profit (Cash Flow)
$47,606
$85,776
Cash Investment
Down Payment
$60,480
Renos & Furnishing
$16,224
Closing Costs
$9,072
Total
$85,776
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
55.5%
Cap Rate
22.48%
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
$14,352
Deductible property tax
$2,994
Estimated gross deduction
$89,517
Your income tax rate
Estimated tax savings
$26,855
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...