4600 Fernbank Dr SW Atlanta, Georgia
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $1,554/mo
$228,300
Zestimate
$44,322
Annual Revenue
Median of 25 comps selected by oseillc, creator of this analysis.
- Avg Daily Rate
- $369
- Occupancy
- 33%
$0k
$25k
$50k
$75k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,377
Profit
Revenue
$44,322
Operating Expenses
$24,096
Operating Income
$20,226
Mortgage & Taxes
$23,603
Profit (Cash Flow)
-$3,377
$96,765
Cash Investment
Down Payment
$69,980
Renos & Furnishing
$16,288
Closing Costs
$10,497
Total
$96,765
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.48%
Cap Rate
5.78%
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
$16,607
Deductible property tax
$3,464
Estimated gross deduction
$102,832
Your income tax rate
Estimated tax savings
$30,850
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...