377 Ralph McGill Blvd NE Atlanta, Georgia
2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $886/mo
$38,699
Annual Revenue
Median of 25 comps selected by oseillc, creator of this analysis.
- Avg Daily Rate
- $255
- Occupancy
- 42%
$10k
$45k
$75k
$115k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,467
Profit
Revenue
$38,699
Operating Expenses
$22,774
Operating Income
$15,925
Mortgage & Taxes
$13,458
Profit (Cash Flow)
$2,467
$55,165
Cash Investment
Down Payment
$39,900
Renos & Furnishing
$9,280
Closing Costs
$5,985
Total
$55,165
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.47%
Cap Rate
7.98%
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
$9,468
Deductible property tax
$1,975
Estimated gross deduction
$58,629
Your income tax rate
Estimated tax savings
$17,589
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.