37 Misty Mountain Overlook Morganton, Georgia
3 bed • 3 bath • 6 guests
Purchase Price
Est. $2,972/mo
$652,400
Zestimate
$66,711
Annual Revenue
Median of 25 comps selected by Jen, creator of this analysis.
- Avg Daily Rate
- $415
- Occupancy
- 44%
$10k
$55k
$105k
$155k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$7,775
Profit
Revenue
$66,711
Operating Expenses
$29,357
Operating Income
$37,354
Mortgage & Taxes
$45,129
Profit (Cash Flow)
-$7,775
$171,822
Cash Investment
Down Payment
$133,800
Renos & Furnishing
$17,952
Closing Costs
$20,070
Total
$171,822
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.52%
Cap Rate
5.58%
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
$31,751
Deductible property tax
$6,623
Estimated gross deduction
$192,656
Your income tax rate
Estimated tax savings
$57,797
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...