3781 Glengarry Way NE Roswell, Georgia
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $2,131/mo
$479,600
Zestimate
$75,980
Annual Revenue
Median of 25 comps selected by Katie, creator of this analysis.
- Avg Daily Rate
- $510
- Occupancy
- 41%
$5k
$50k
$95k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$12,092
Profit
Revenue
$75,980
Operating Expenses
$31,535
Operating Income
$44,445
Mortgage & Taxes
$32,352
Profit (Cash Flow)
$12,092
$147,108
Cash Investment
Down Payment
$95,920
Renos & Furnishing
$36,800
Closing Costs
$14,388
Total
$147,108
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
8.22%
Cap Rate
9.26%
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
$22,762
Deductible property tax
$4,748
Estimated gross deduction
$145,292
Your income tax rate
Estimated tax savings
$43,588
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...