6619 Bass Cir Buford, Georgia, 30518
4 bed • 4 bath • 12 guests
Est. $2,878/mo

Inquire about this property
Contact Agent
$631,500
Zestimate
Airbnb Investor Score
$10,806
Annual Profit
8.2%
Cap Rate
6.0%
Cash on Cash
$72,187
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $524/night at 37% occupancy ($70,813.5). Airbtics projects $366/night at 54% occupancy ($72,186).
Top 58% of comparables
Top 38% 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.
$71,035
Avg annual revenue
54%
Avg occupancy rate
$366
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$65k
$105k
$150k
Sign up to see the data on 40 all comparables
$10,807
Profit
Revenue
$72,187
Operating Expenses
$23,064
Operating Income
$49,123
Mortgage & Taxes
$38,316
Profit (Cash Flow)
$10,807
$179,000
Cash Investment
Down Payment
$150,000
Renos & Furnishing
$11,000
Closing Costs
$18,000
Total
$179,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.03%
Cap Rate
8.18%
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
$26,697
Deductible property tax
$5,940
Your total deduction
$120,353
Your adjusted annual income
$150,000 - $120,353 = $29,647
Taxes on $29,647 (30%)
$8,894
Your old tax bill
$45,000
Your new tax bill
$8,894
Estimated tax savings
$36,106
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:
0.32 sqft
Year built:
1965
Size:
2,040 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.32 sqft
- Building area: 2,040 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 2
- Basement: Yes
- Cooling: Central Air
- View: Lake
- Parking: Garage Faces Front, Garage
- Amenities: Dishwasher, Refrigerator, Gas Range, Microwave
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 07354 003053
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $311,300
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $631,500
Schools
- Elementary School: Friendship Elementary School with 3/10 star rating
- Middle School: C. W. Davis Middle School with 4/10 star rating
- High School: Flowery Branch High School with 6/10 star rating