2778 Fawn Dr Augusta, Georgia
5 bed • 3 bath • 15 guests
Purchase Price
Est. $1,331/mo
$299,500
Zestimate
$105,498
Annual Revenue
Median of 25 comps selected by Chilli, creator of this analysis.
- Avg Daily Rate
- $833
- Occupancy
- 35%
$10k
$265k
$525k
$800k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$46,823
Profit
Revenue
$105,498
Operating Expenses
$38,472
Operating Income
$67,026
Mortgage & Taxes
$20,203
Profit (Cash Flow)
$46,823
$87,773
Cash Investment
Down Payment
$59,900
Renos & Furnishing
$18,888
Closing Costs
$8,985
Total
$87,773
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
53.34%
Cap Rate
22.37%
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
$14,215
Deductible property tax
$2,965
Estimated gross deduction
$89,504
Your income tax rate
Estimated tax savings
$26,851
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...