6505 Samoa Way Flowery Branch, Georgia, 30542
3 bed • 2 bath • 9 guests
Est. $3,898/mo
Inquire about this property
Contact Agent
$812,600
Zestimate
Airbnb Investor Score
-$19,655
Annual Profit
4.3%
Cap Rate
-10.1%
Cash on Cash
$56,138
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $226/night at 53% occupancy.Projected nightly rate is $265/night at 58% occupancy.
Top 63% of comparables
Top 44% 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.
$58,707
Avg annual revenue
58%
Avg occupancy rate
$265
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$50k
$90k
$130k
Sign up to see the data on 40 all comparables
-$19,655
Profit
Revenue
$56,138
Operating Expenses
$20,978
Operating Income
$35,160
Mortgage & Taxes
$54,815
Profit (Cash Flow)
-$19,655
$195,398
Cash Investment
Down Payment
$162,520
Renos & Furnishing
$8,500
Closing Costs
$24,378
Total
$195,398
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.05%
Cap Rate
4.32%
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
$38,567
Deductible property tax
$8,045
Your total deduction
$101,331
Your adjusted annual income
$150,000 - $101,331 = $48,669
Taxes on $48,669 (30%)
$14,601
Your old tax bill
$45,000
Your new tax bill
$14,601
Estimated tax savings
$30,399
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:
0.52 sqft
Year built:
1973
Size:
1,792 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.52 sqft
- Building area: 1,792 sqft
- Garage: No
- Heating: Central, electric
- Pool: No
- Fireplaces: 2
- Basement: Yes
- Cooling: Ceiling Fan(s), Central Air
- View: Lake, Trees/Woods, Water
- Parking: Carport, Covered, Driveway
- Amenities: Dishwasher, Electric Oven, Electric Range, Microwave
- Price per square foot: $453
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 08131 008015
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $624,600
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $812,600
Schools
- Elementary School: Flowery Branch Elementary School with 4/10 star rating
- Middle School: West Hall Middle School with 4/10 star rating
- High School: West Hall High School with 4/10 star rating