305 Carrington Way Kingsland, Georgia, 31548-6136
4 bed • 3 bath • 10 guests
Est. $1,679/mo

Inquire about this property
Contact Agent
$80,511
Annual Revenue
AirDNA projects $329/night at 67% occupancy ($80,510.73).
Top 101% of comparables
Top 101% of comparables
$34,809
Profit
Revenue
$80,511
Operating Expenses
$23,546
Operating Income
$56,964
Mortgage & Taxes
$22,155
Profit (Cash Flow)
$34,809
$91,250
Cash Investment
Down Payment
$70,000
Renos & Furnishing
$10,750
Closing Costs
$10,500
Total
$91,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
38.14%
Cap Rate
16.27%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$14,175
Deductible property tax
$3,850
Your total deduction
$42,183
Your adjusted annual income
$150,000 - $42,183 = $107,817
Taxes on $107,817 (30%)
$32,345
Your old tax bill
$45,000
Your new tax bill
$32,345
Estimated tax savings
$12,655
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com