5388 Monument Rd Jasper, Georgia
4 bed • 4.5 bath • 12 guests
Purchase Price
Est. $3,115/mo
$741,200
Zestimate
$61,403
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $367
- Occupancy
- 46%
$10k
$55k
$100k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$28,307
Profit
Revenue
$61,403
Operating Expenses
$35,700
Operating Income
$25,703
Mortgage & Taxes
$54,010
Profit (Cash Flow)
-$28,307
$229,178
Cash Investment
Down Payment
$140,240
Renos & Furnishing
$67,902
Closing Costs
$21,036
Total
$229,178
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-12.35%
Cap Rate
3.66%
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
$41,718
Deductible property tax
$6,942
Estimated gross deduction
$225,092
Your income tax rate
Estimated tax savings
$67,528
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...