34 Lookout Ridge Rd Cleveland, Georgia, 30528-3037
2 bed • 2 bath • 4 guests
Est. $1,079/mo

Inquire about this property
Contact Agent
$46,050
Annual Revenue
AirDNA projects $197/night at 64% occupancy ($46,049.96).
Top 101% of comparables
Top 101% of comparables
$11,806
Profit
Revenue
$46,050
Operating Expenses
$19,066
Operating Income
$26,983
Mortgage & Taxes
$15,178
Profit (Cash Flow)
$11,806
$58,250
Cash Investment
Down Payment
$45,000
Renos & Furnishing
$6,500
Closing Costs
$6,750
Total
$58,250
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.26%
Cap Rate
11.99%
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
$10,679
Deductible property tax
$2,228
Your total deduction
$37,950
Your adjusted annual income
$150,000 - $37,950 = $112,050
Taxes on $112,050 (30%)
$33,615
Your old tax bill
$45,000
Your new tax bill
$33,615
Estimated tax savings
$11,385
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com