474 Stewart Camp Point Blue Ridge, Georgia, 30513-4737
6 bed • 8 bath • 18 guests
Est. $42,688/mo

This property is for sale!
Contact Agent
$54,787
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $1,054/night at 42% occupancy ($161,686.21). Airbtics projects $505/night at 54% occupancy ($99,602).
Top 93% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
12
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$103,332
Avg annual revenue
54%
Avg occupancy rate
$505
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$95k
$155k
$215k
Sign up to see the data on 12 all comparables
-$566,382
Profit
Revenue
$54,787
Operating Expenses
$20,802
Operating Income
$33,984
Mortgage & Taxes
$600,366
Profit (Cash Flow)
-$566,382
$2,063,000
Cash Investment
Down Payment
$1,780,000
Renos & Furnishing
$16,000
Closing Costs
$267,000
Total
$2,063,000
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-27.45%
Cap Rate
0.38%
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
$422,403
Deductible property tax
$88,110
Your total deduction
$2,547,042
Your adjusted annual income
$150,000 - $2,547,042 = -$2,397,042
Taxes on -$2,397,042 (30%)
-$719,113
Your old tax bill
$45,000
Your new tax bill
-$719,113
Estimated tax savings
$764,113
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:
33,106 sqft
Year built:
2008
Size:
11,829 sqft
Type:
OTHER
Parking:
-
Heating:
CENTRAL
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Seasonal, Cabin, Vacation Residence
- Stories: 2
- Lot size: 33,106 sqft
- Building area: 11,829 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 4
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RESIDENTIAL
- Land Use: Residential
- Parcel Number: 0032 C 004
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2023
- Assessed Value: $1,615,526
- County Est. Land Value: $1,100,000
- Assessed Land Value: $440,000
- County Est. Structure Value: $2,938,815
Market Estimate: -