56 Vinson Dr Se Atlanta, GA, 30317
5 bed • 4 bath • 15 guests
Est. $4,072/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$6,640
Annual Profit
7.5%
Cap Rate
3.2%
Cash on Cash
$89,185
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $421/night at 58% occupancy.Projected nightly rate is $299/night at 43% occupancy.
Top 18% of comparables
Top 11% 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.
$46,737
Avg annual revenue
43%
Avg occupancy rate
$299
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$45k
$80k
$120k
Sign up to see the data on 40 all comparables
$6,640
Profit
Revenue
$89,185
Operating Expenses
$25,274
Operating Income
$63,911
Mortgage & Taxes
$57,271
Profit (Cash Flow)
$6,640
$208,270
Cash Investment
Down Payment
$169,800
Renos & Furnishing
$13,000
Closing Costs
$25,470
Total
$208,270
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.18%
Cap Rate
7.52%
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
$40,294
Deductible property tax
$8,405
Your total deduction
$85,883
Your adjusted annual income
$150,000 - $85,883 = $64,117
Taxes on $64,117 (30%)
$19,235
Your old tax bill
$45,000
Your new tax bill
$19,235
Estimated tax savings
$25,765
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:
7,405 sqft
Year built:
-
Size:
2,968 sqft
Type:
SFR
Parking:
-
Heating:
Central
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 48 Vinson Dr Se | 4 | 4 | 2,688 | - | 7,841 | 2015 | $865,000 | - |
| 181 Ericson St Se | 5 | 3 | 2,782 | - | 5,663 | 2019 | $865,000 | - |
| 40 Montgomery St Se | 4 | 3 | 2,464 | - | 9,583 | 2015 | $899,000 | - |
| 966 Wylie St Se | 4 | 2 | 2,692 | - | 4,966 | 1925 | $0 | - |
| 224 Holtzclaw St Se | 5 | 3 | 2,450 | - | 5,968 | 2016 | $0 | 525 |
| 82 Clay St Se | 4 | 3 | 2,496 | - | 7,841 | 2018 | $501,600 | - |
| 11 Montgomery St Ne | 3 | 2 | 1,247 | - | 6,098 | 1910 | $570,000 | - |
| 75 Mayson Ave Ne | 4 | 2 | 1,441 | - | 3,920 | 1967 | $0 | - |
| 1282 Wylie St Se | 4 | 2 | 2,184 | - | 8,276 | 2015 | $850,000 | - |
| 1336 Arkwright Pl Se | 2 | 2 | 1,080 | - | 7,405 | 1940 | $475,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 7,405 sqft
- Building area: 2,968 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 15 208 01 186
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $318,880
- County Est. Land Value: $199,300
- Assessed Land Value: $79,720
- County Est. Structure Value: $597,900
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/22/21 | $700,000 | 85% | Dana Marie Peck, Wilbur Trammell |
| 01/03/20 | $240,000 | 100% | Pikad Real Estate Llc |
Ownership
- Name: Dana Peck
- Owner Occupied: Yes
- Owner Mailing Address: 56 Vinson Dr Se, Atlanta, GA 30317
- Years Owned: 34
- Home Equity: $256,835
- Mortgage Balance Remaining: $599,165
- Financed amount: 100%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No