3599 Saturn Dr NW Atlanta, Georgia
3 bed • 2 bath • 9 guests
Purchase Price
Est. $852/mo
$191,800
Zestimate
$32,793
Annual Revenue
Median of 25 comps selected by oseillc, creator of this analysis.
- Avg Daily Rate
- $197
- Occupancy
- 46%
$5k
$30k
$60k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,532
Profit
Revenue
$32,793
Operating Expenses
$21,386
Operating Income
$11,407
Mortgage & Taxes
$12,938
Profit (Cash Flow)
-$1,532
$53,938
Cash Investment
Down Payment
$38,360
Renos & Furnishing
$9,824
Closing Costs
$5,754
Total
$53,938
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-2.83%
Cap Rate
5.94%
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
$9,103
Deductible property tax
$1,899
Estimated gross deduction
$56,637
Your income tax rate
Estimated tax savings
$16,991
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...