584 Chalet Dr Sautee Nacoochee, Georgia
4 bed • 4 bath • 12 guests
Purchase Price
Est. $1,812/mo
$407,800
Zestimate
$69,583
Annual Revenue
Median of 6 selected comps
- Avg Daily Rate
- $457
- Occupancy
- 42%
$10k
$40k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,272
Profit
Revenue
$69,583
Operating Expenses
$33,900
Operating Income
$35,683
Mortgage & Taxes
$31,411
Profit (Cash Flow)
$4,272
$154,522
Cash Investment
Down Payment
$81,560
Renos & Furnishing
$60,728
Closing Costs
$12,234
Total
$154,522
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.76%
Cap Rate
8.75%
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
$24,262
Deductible property tax
$4,037
Estimated gross deduction
$137,279
Your income tax rate
Estimated tax savings
$41,184
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...