3425 Waters Mill Dr Alpharetta, Georgia
4 bed • 4 bath • 12 guests
Purchase Price
Est. $3,193/mo
$718,700
Zestimate
$61,576
Annual Revenue
Median of 16 selected comps
- Avg Daily Rate
- $322
- Occupancy
- 52%
$10k
$45k
$80k
$120k
Sign up to see the data on 32 all comparables
Seasonality
Sign up to view the full seasonality chart
-$15,056
Profit
Revenue
$61,576
Operating Expenses
$28,150
Operating Income
$33,426
Mortgage & Taxes
$48,481
Profit (Cash Flow)
-$15,056
$185,133
Cash Investment
Down Payment
$143,740
Renos & Furnishing
$19,832
Closing Costs
$21,561
Total
$185,133
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-8.13%
Cap Rate
4.65%
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
$34,110
Deductible property tax
$7,115
Estimated gross deduction
$207,132
Your income tax rate
Estimated tax savings
$62,140
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...