5531 Emily Dr Columbus, Georgia
3 bed • 2 bath • 7 guests
Purchase Price
Est. $933/mo
$35,969
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $188
- Occupancy
- 52%
$5k
$25k
$50k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$330
Profit
Revenue
$35,969
Operating Expenses
$22,133
Operating Income
$13,836
Mortgage & Taxes
$14,166
Profit (Cash Flow)
-$330
$61,388
Cash Investment
Down Payment
$42,000
Renos & Furnishing
$13,088
Closing Costs
$6,300
Total
$61,388
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.53%
Cap Rate
6.58%
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
$9,967
Deductible property tax
$2,079
Estimated gross deduction
$62,711
Your income tax rate
Estimated tax savings
$18,813
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.