349 Whitewater Trail Dahlonega, Georgia
3 bed • 3 bath • 9 guests
Purchase Price
Est. $2,316/mo
$521,400
Zestimate
$51,843
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $313
- Occupancy
- 45%
$15k
$245k
$475k
$725k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,192
Profit
Revenue
$51,843
Operating Expenses
$25,863
Operating Income
$25,980
Mortgage & Taxes
$35,172
Profit (Cash Flow)
-$9,192
$135,298
Cash Investment
Down Payment
$104,280
Renos & Furnishing
$15,376
Closing Costs
$15,642
Total
$135,298
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.79%
Cap Rate
4.98%
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
$24,746
Deductible property tax
$5,162
Estimated gross deduction
$150,566
Your income tax rate
Estimated tax savings
$45,170
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...