736 Mooring Dr Ellijay, Georgia, 30540
3 bed • 2.5 bath • 9 guests
Est. $2,762/mo
Inquire about this property
Contact Agent
$575,800
Zestimate
Airbnb Investor Score
$13,476
Annual Profit
10.5%
Cap Rate
65.7%
Cash on Cash
$85,321
Annual Revenue
BNBCalc predicts this property will get $250 per night with 57% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 18% of comparables
Top 8% 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.
$55,782
Avg annual revenue
57%
Avg occupancy rate
$250
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$55k
$85k
$120k
Sign up to see the data on 40 all comparables
$54,849
Profit
Revenue
$85,321
Operating Expenses
$24,772
Operating Income
$60,549
Mortgage & Taxes
$5,700
Profit (Cash Flow)
$54,849
$66,205
Cash Investment
Down Payment
$57,580
Renos & Furnishing
$8,625
Total
$66,205
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
65.7%
Cap Rate
10.51%
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
$35,939
Deductible property tax
$5,700
Your total deduction
$45,137
Your adjusted annual income
$150,000 - $45,137 = $104,863
Taxes on $104,863 (30%)
$31,459
Your old tax bill
$45,000
Your new tax bill
$31,459
Estimated tax savings
$13,541
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:
0.88 sqft
Year built:
2022
Size:
2,398 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.88 sqft
- Building area: 2,398 sqft
- Garage: No
- Heating: Central, electric
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Central Air, Electric
- View: Mountain(s), Year Round
- Parking: Driveway, Gravel
- Amenities: Refrigerator, Range, Microwave, Dishwasher, Washer, Dryer
- Price per square foot: $240
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 3052X 010
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $575,800
Schools
- Middle School: Clear Creek Middle School with 6/10 star rating
- High School: Gilmer High School with 5/10 star rating