4739 Big Ridge Rd Talking Rock, Georgia
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,199/mo
$74,734
Annual Revenue
Manual override
- Avg Daily Rate
- $525
- Occupancy
- 39%
$5k
$15k
$30k
$45k
Sign up to see the data on 24 all comparables
Seasonality
Sign up to view the full seasonality chart
$12,607
Profit
Revenue
$74,734
Operating Expenses
$24,000
Operating Income
$50,734
Mortgage & Taxes
$38,127
Profit (Cash Flow)
$12,607
$136,314
Cash Investment
Down Payment
$99,000
Renos & Furnishing
$22,464
Closing Costs
$14,850
Total
$136,314
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
9.24%
Cap Rate
10.24%
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
$29,450
Deductible property tax
$4,900
Estimated gross deduction
$151,259
Your income tax rate
Estimated tax savings
$45,378
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...