32 Squirrel Trail Blue Ridge, Georgia
3 bed • 3 bath • 9 guests
Purchase Price
Est. $2,390/mo
$85,570
Annual Revenue
Manual override
- Avg Daily Rate
- $402
- Occupancy
- 58%
$10k
$45k
$80k
$115k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,554
Profit
Revenue
$85,570
Operating Expenses
$33,789
Operating Income
$51,781
Mortgage & Taxes
$38,227
Profit (Cash Flow)
$13,554
$109,448
Cash Investment
Down Payment
$80,700
Renos & Furnishing
$12,608
Closing Costs
$16,140
Total
$109,448
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
12.38%
Cap Rate
9.62%
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
$27,130
Deductible property tax
$5,326
Estimated gross deduction
$155,978
Your income tax rate
Estimated tax savings
$46,793
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...