49 Harlan Rd SW Atlanta, Georgia
4 bed • 3 bath • 10 guests
Purchase Price
Est. $1,411/mo
$317,700
Zestimate
$44,522
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $307
- Occupancy
- 40%
$10k
$30k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,052
Profit
Revenue
$44,522
Operating Expenses
$24,143
Operating Income
$20,379
Mortgage & Taxes
$21,431
Profit (Cash Flow)
-$1,052
$87,103
Cash Investment
Down Payment
$63,540
Renos & Furnishing
$14,032
Closing Costs
$9,531
Total
$87,103
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.2%
Cap Rate
6.41%
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
$15,078
Deductible property tax
$3,145
Estimated gross deduction
$93,142
Your income tax rate
Estimated tax savings
$27,943
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...