31 The Kings Ct Cherry Log, Georgia
4 bed • 3 bath • 12 guests
Purchase Price
Est. $2,783/mo
$63,424
Annual Revenue
Median of 25 comps selected by Sheri, creator of this analysis.
- Avg Daily Rate
- $473
- Occupancy
- 37%
$10k
$55k
$100k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,871
Profit
Revenue
$63,424
Operating Expenses
$28,585
Operating Income
$34,839
Mortgage & Taxes
$43,710
Profit (Cash Flow)
-$8,871
$158,655
Cash Investment
Down Payment
$125,300
Renos & Furnishing
$14,560
Closing Costs
$18,795
Total
$158,655
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-5.59%
Cap Rate
5.56%
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
$34,758
Deductible property tax
$3,696
Estimated gross deduction
$182,259
Your income tax rate
Estimated tax savings
$54,678
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...