566 Mountain View Circle Blue Ridge, Georgia
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,362/mo
$56,252
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $330
- Occupancy
- 47%
$15k
$45k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,514
Profit
Revenue
$56,252
Operating Expenses
$26,899
Operating Income
$29,353
Mortgage & Taxes
$35,867
Profit (Cash Flow)
-$6,514
$133,811
Cash Investment
Down Payment
$106,340
Renos & Furnishing
$11,520
Closing Costs
$15,951
Total
$133,811
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.86%
Cap Rate
5.52%
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
$25,235
Deductible property tax
$5,264
Estimated gross deduction
$152,292
Your income tax rate
Estimated tax savings
$45,688
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.