525 Riverside Dr East Ellijay, Georgia
4 bed • 3 bath • 12 guests
Purchase Price
Est. $3,061/mo
$52,211
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $377
- Occupancy
- 38%
$5k
$40k
$75k
$115k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$20,216
Profit
Revenue
$52,211
Operating Expenses
$25,950
Operating Income
$26,261
Mortgage & Taxes
$46,478
Profit (Cash Flow)
-$20,216
$182,334
Cash Investment
Down Payment
$137,800
Renos & Furnishing
$23,864
Closing Costs
$20,670
Total
$182,334
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-11.08%
Cap Rate
3.81%
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
$32,701
Deductible property tax
$6,821
Estimated gross deduction
$200,028
Your income tax rate
Estimated tax savings
$60,008
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...