6286 Lemongrass Dr Columbus, Georgia
4 bed • 2 bath • 10 guests
Purchase Price
Est. $1,066/mo
$50,917
Annual Revenue
Median of 17 selected comps
- Avg Daily Rate
- $310
- Occupancy
- 45%
$15k
$40k
$70k
$100k
Sign up to see the data on 33 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,082
Profit
Revenue
$50,917
Operating Expenses
$25,645
Operating Income
$25,272
Mortgage & Taxes
$16,190
Profit (Cash Flow)
$9,082
$65,700
Cash Investment
Down Payment
$48,000
Renos & Furnishing
$10,500
Closing Costs
$7,200
Total
$65,700
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
13.82%
Cap Rate
10.52%
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
$11,391
Deductible property tax
$2,376
Estimated gross deduction
$70,332
Your income tax rate
Estimated tax savings
$21,100
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.