41 Cohutta Overlook Dr Blue Ridge, Georgia, 30513
3 bed • 3 bath • 9 guests
Est. $4,298/mo
This property is for sale!
Contact eduardo
$92,665
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $341/night at 45% occupancy.Projected nightly rate is $248/night at 57% occupancy.
Top 51% of comparables
Top 3% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$53,753
Avg annual revenue
55%
Avg occupancy rate
$262
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$95k
$140k
Sign up to see the data on 40 all comparables
$6,490
Profit
Revenue
$92,665
Operating Expenses
$25,726
Operating Income
$66,939
Mortgage & Taxes
$60,448
Profit (Cash Flow)
$6,490
$214,853
Cash Investment
Down Payment
$179,220
Renos & Furnishing
$8,750
Closing Costs
$26,883
Total
$214,853
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.02%
Cap Rate
7.46%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$42,530
Deductible property tax
$8,871
Your total deduction
$83,492
Your adjusted annual income
$150,000 - $83,492 = $66,508
Taxes on $66,508 (30%)
$19,952
Your old tax bill
$45,000
Your new tax bill
$19,952
Estimated tax savings
$25,048
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
65,340 sqft
Year built:
2005
Size:
2,450 sqft
Type:
OTHER
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Seasonal, Cabin, Vacation Residence
- Stories: -
- Lot size: 65,340 sqft
- Building area: 2,450 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 2
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RESIDENTIAL
- Land Use: Residential
- Parcel Number: 0057 04141A
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $201,736
- County Est. Land Value: $79,500
- Assessed Land Value: $31,800
- County Est. Structure Value: $424,840
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/08/22 | $780,000 | 100% | 41 Blue Ridge Llc |
| 10/12/11 | $0 | 0% | Harry M Fleck, Salle J Fleck |
| 02/04/05 | $0 | 0% | Harry M Jr Fleck, Sallie Juanita Fleck |
| 02/04/05 | $320,000 | 100% | Harry M Jr Fleck |
Ownership
- Name: 41 Blue Ridge Llc
- Owner Occupied: No
- Owner Mailing Address: 340 N Bayshore Dr, Eastpoint, FL 32328
- Years Owned: 27
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No