5371 Tall Oak Dr Marietta, Georgia, 30068
4 bed • 3 bath • 12 guests
Est. $3,230/mo
Inquire about this property
Contact Agent
$673,400
Zestimate
Airbnb Investor Score
$5,074
Annual Profit
7.3%
Cap Rate
2.2%
Cash on Cash
$64,765
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $356/night at 52% occupancy.Projected nightly rate is $286/night at 62% occupancy.
Top 56% of comparables
Top 41% 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.
$66,908
Avg annual revenue
62%
Avg occupancy rate
$286
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$80k
$125k
$175k
Sign up to see the data on 40 all comparables
$5,075
Profit
Revenue
$64,765
Operating Expenses
$15,323
Operating Income
$49,442
Mortgage & Taxes
$44,367
Profit (Cash Flow)
$5,075
$226,238
Cash Investment
Down Payment
$202,020
Renos & Furnishing
$10,750
Closing Costs
$13,468
Total
$226,238
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
2.24%
Cap Rate
7.34%
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
$32,690
Deductible property tax
$6,734
Your total deduction
$64,977
Your adjusted annual income
$150,000 - $64,977 = $85,023
Taxes on $85,023 (30%)
$25,507
Your old tax bill
$45,000
Your new tax bill
$25,507
Estimated tax savings
$19,493
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:
0.5 sqft
Year built:
1973
Size:
2,326 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central, Natural Gas
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 0.5 sqft
- Building area: 2,326 sqft
- Garage: Yes
- Heating: Central, natural gas
- Pool: Yes
- Fireplaces: 1
- Basement: Yes
- Cooling: Ceiling Fan(s), Central Air
- View: Trees/Woods
- Parking: Attached, Driveway, Garage, Garage Faces Front, Kitchen Level, Level Driveway
- Amenities: Dishwasher, Dryer, Electric Range, Gas Cooktop, Range Hood, Refrigerator, Washer
- Price per square foot: $289
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 01021500100
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $372,250
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $673,400
Schools
- Elementary School: Sope Creek Elementary School with 9/10 star rating
- Middle School: Dickerson Middle School with 9/10 star rating
- High School: Walton High School with 10/10 star rating