323 Links View Dr Bonaire, Georgia
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,041/mo
$234,400
Zestimate
$41,872
Annual Revenue
Median of 19 selected comps
- Avg Daily Rate
- $213
- Occupancy
- 54%
$10k
$25k
$40k
$60k
Sign up to see the data on 38 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,540
Profit
Revenue
$41,872
Operating Expenses
$23,520
Operating Income
$18,352
Mortgage & Taxes
$15,812
Profit (Cash Flow)
$2,540
$64,520
Cash Investment
Down Payment
$46,880
Renos & Furnishing
$10,608
Closing Costs
$7,032
Total
$64,520
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
3.93%
Cap Rate
7.82%
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
$11,125
Deductible property tax
$2,321
Estimated gross deduction
$68,797
Your income tax rate
Estimated tax savings
$20,639
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...