300 W Peachtree St NW Atlanta, Georgia
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,733/mo
$76,659
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $470
- Occupancy
- 45%
$15k
$170k
$325k
$490k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$18,656
Profit
Revenue
$76,659
Operating Expenses
$31,695
Operating Income
$44,964
Mortgage & Taxes
$26,308
Profit (Cash Flow)
$18,656
$96,200
Cash Investment
Down Payment
$78,000
Renos & Furnishing
$6,500
Closing Costs
$11,700
Total
$96,200
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
19.39%
Cap Rate
11.52%
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
$18,510
Deductible property tax
$3,861
Estimated gross deduction
$111,121
Your income tax rate
Estimated tax savings
$33,336
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.