50 Toccoa Preserve Lane Blue Ridge, Georgia, 30513
4 bed • 3 bath • 12 guests
Est. $2,873/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$7,432
Annual Profit
8.0%
Cap Rate
5.0%
Cash on Cash
$70,711
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $369/night at 53% occupancy.Projected nightly rate is $352/night at 55% occupancy.
Top 46% of comparables
Top 36% 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.
$75,809
Avg annual revenue
55%
Avg occupancy rate
$352
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$85k
$150k
$215k
Sign up to see the data on 40 all comparables
$7,432
Profit
Revenue
$70,711
Operating Expenses
$22,872
Operating Income
$47,839
Mortgage & Taxes
$40,407
Profit (Cash Flow)
$7,432
$148,520
Cash Investment
Down Payment
$119,800
Renos & Furnishing
$10,750
Closing Costs
$17,970
Total
$148,520
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5%
Cap Rate
7.98%
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
$28,429
Deductible property tax
$5,930
Your total deduction
$53,393
Your adjusted annual income
$150,000 - $53,393 = $96,607
Taxes on $96,607 (30%)
$28,982
Your old tax bill
$45,000
Your new tax bill
$28,982
Estimated tax savings
$16,018
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:
1.03 sqft
Year built:
2022
Size:
2,685 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 1.03 sqft
- Building area: 2,685 sqft
- Garage: Yes
- Heating: Central, electric
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Central Air
- View: Mountain(s), Trees/Woods
- Parking: Garage, Driveway, Asphalt
- Amenities: Refrigerator, Range, Microwave, Dishwasher, Tankless Water Heater, Gas Water Heater
- Price per square foot: $223
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0051 0011B
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $430,106
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: West Fannin Elementary School with 4/10 star rating
- Middle School: Fannin County Middle School with 6/10 star rating
- High School: Fannin County High School with 5/10 star rating