3307 Pointe Bleue Ct Decatur, Georgia
4 bed • 3.5 bath • 12 guests
Purchase Price
Est. $1,946/mo
$438,100
Zestimate
$41,783
Annual Revenue
Median of 16 comps selected by Chilli, creator of this analysis.
- Avg Daily Rate
- $309
- Occupancy
- 37%
$5k
$65k
$125k
$190k
Sign up to see the data on 32 all comparables
Seasonality
Sign up to view the full seasonality chart
-$11,269
Profit
Revenue
$41,783
Operating Expenses
$23,499
Operating Income
$18,284
Mortgage & Taxes
$29,553
Profit (Cash Flow)
-$11,269
$121,027
Cash Investment
Down Payment
$87,620
Renos & Furnishing
$20,264
Closing Costs
$13,143
Total
$121,027
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-9.31%
Cap Rate
4.17%
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
$20,793
Deductible property tax
$4,337
Estimated gross deduction
$128,714
Your income tax rate
Estimated tax savings
$38,614
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...