3971 Veracruz Dr Decatur, Georgia
4 bed • 3 bath • 12 guests
Purchase Price
Est. $1,611/mo
$362,700
Zestimate
$42,673
Annual Revenue
Median of 6 comps selected by Chilli, creator of this analysis.
- Avg Daily Rate
- $320
- Occupancy
- 37%
$5k
$65k
$125k
$190k
Sign up to see the data on 37 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,502
Profit
Revenue
$42,673
Operating Expenses
$23,708
Operating Income
$18,964
Mortgage & Taxes
$24,467
Profit (Cash Flow)
-$5,502
$97,853
Cash Investment
Down Payment
$72,540
Renos & Furnishing
$14,432
Closing Costs
$10,881
Total
$97,853
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
5%
Revenue Appreciation
5%
Loading...
Cash on Cash Return
-5.62%
Cap Rate
5.22%
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
$17,214
Deductible property tax
$3,591
Estimated gross deduction
$105,858
Your income tax rate
Estimated tax savings
$31,758
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...